1.124
Revenue$M
5.196
5.321
5.599
5.704
5.887
6.005
6.099
6.391
6.505
6.729
1.147
2.71%
3.14%
69
6.68
Revenue growth%
31.93
30.59
31.61
31.36
34.28
32.08
32.58
33.96
33.70
33.46
28.46
33.46
32.33
23
5.29
Gross margin%
15.33
13.24
14.22
16.38
14.36
14.64
16.95
18.71
21.45
23.10
20.48
18.71
15.85
72
17.68
Operating margin%
19.60
19.55
18.97
17.89
17.78
19.83
19.66
16.80
15.19
16.70
27.92
16.80
18.43
63
14.61
Net margin%
13.56
13.74
11.01
12.98
13.71
11.60
13.65
15.53
14.11
13.81
18.90
13.81
13.68
76
7.575
P/E ratio (avg)x
19.61
20.28
22.35
21.44
19.73
19.08
17.82
16.39
17.93
19.61
33.35
17.93
19.61
93
7.794
EV/EBITx
23.32
23.59
20.72
18.74
19.12
17.66
17.00
16.63
18.24
17.18
31.38
17.18
18.49
17
24.13
FCF yield (avg)%
7.54
10.12
10.30
11.55
13.74
15.59
16.59
18.74
18.23
17.67
2.37
17.67
14.67
56
29.38
FCF margin%
11.74
10.47
9.36
11.89
14.82
13.32
14.64
17.59
20.12
19.82
2.79
17.59
13.98
65
1.313
FCF / Net incomex
1.308
1.426
1.529
1.417
1.556
1.508
1.470
1.367
1.251
1.298
1.192
1.367
1.422
48
16.03
ROIC%
7.17
4.94
2.11
0.89
0.81
3.60
1.57
1.60
2.20
0.40
18.97
1.60
1.85
27
21.76
Return on equity%
30.51
27.68
30.03
32.18
31.64
32.66
29.94
28.63
28.07
28.81
22.51
28.81
29.98
17
27.51
Return on assets%
20.38
17.66
17.09
18.59
19.86
21.50
22.31
20.90
22.12
20.29
13.89
21.50
20.34
77
0.20
EPS$
0.51
0.55
0.61
0.62
0.61
0.64
0.66
0.64
0.68
0.60
0.22
(0.44%)
2.34%
—
16.81
EPS growth%
25.18
23.47
25.66
24.14
24.15
21.44
19.31
18.88
16.28
14.65
12.04
18.88
22.45
63
0.43
Bookvalue per sh$
0.41
0.41
0.43
0.36
0.37
0.35
0.32
0.29
0.25
0.26
0.60
(7.30%)
(6.09%)
—
0.43
FCF per share$
0.57
0.62
0.67
0.62
0.65
0.67
0.61
0.66
0.61
0.59
0.58
(1.85%)
0.38%
—
0.19
Dividend per sh$
0.73
0.79
0.86
1.02
1.06
1.15
1.21
1.36
1.54
1.77
0.48
10.73%
9.22%
—
27.84
Div yield (avg)%
27.29
27.63
27.19
27.71
25.10
26.14
23.87
26.75
29.70
26.88
29.81
26.75
27.04
74
17.06
Payout ratio%
10.49
11.34
12.37
14.08
11.16
13.19
12.04
9.89
10.56
10.75
17.67
10.75
11.25
46
9.514
Shares (diluted)M
15.27
17.19
16.45
17.47
18.94
20.27
19.95
22.41
23.31
27.04
9.339
7.39%
7.41%
25
3.02
Buyback yield%
13.59
13.08
14.87
17.09
16.67
18.60
21.26
19.98
16.99
18.54
29.14
18.60
17.04
80
1.047
D/E ratiox
1.867
1.966
1.902
1.832
1.804
1.825
1.755
1.834
2.176
2.537
1.137
1.834
1.851
28
2.482
Enterprise value$M
5.971
6.865
6.311
6.128
6.869
7.005
7.123
7.631
7.881
8.117
1.063
3.39%
3.06%
37
1.150
LT debt$M
1.638
1.769
2.009
2.198
2.489
2.632
2.969
3.205
3.205
3.400
3.491
6.44%
7.88%
94
Revenue
$6.729M
3.14%
1.00×
Cost of revenue
$3.204M
3.22%
1.01×
Operating expenses
$1.199M
2.36%
0.93×
Goodwill & intangibles
17.88%
Property and equipment
14.90%
Spread over hurdle
61.08%