2.491
Revenue$M
3.000
3.169
3.238
3.301
3.442
3.600
3.772
3.916
4.084
2.631
2.988
4.35%
4.17%
6
24.45
Revenue growth%
28.29
27.92
27.20
30.06
29.88
28.25
29.71
29.25
26.28
16.40
29.89
29.25
28.27
54
11.55
Gross margin%
17.36
18.85
19.25
20.97
20.23
17.90
18.08
16.07
18.60
29.79
14.49
18.08
18.34
79
16.59
Operating margin%
21.33
23.71
22.95
25.77
26.49
23.54
25.45
26.57
25.02
25.04
5.11
25.45
24.36
60
9.44
Net margin%
20.42
21.21
21.97
21.70
21.54
23.46
22.16
20.38
18.01
23.05
27.04
21.54
21.62
38
36.66
P/E ratio (avg)x
21.23
19.26
18.95
20.54
21.83
21.48
23.67
25.75
23.08
16.07
21.41
23.08
21.65
84
15.31
EV/EBITx
11.80
11.77
11.27
11.79
11.03
10.21
11.34
10.28
9.719
27.87
37.10
10.28
11.30
17
19.64
FCF yield (avg)%
2.73
3.96
4.61
4.24
4.95
3.18
3.65
1.29
2.00
17.96
29.23
3.18
3.42
46
5.70
FCF margin%
18.42
16.16
18.37
19.28
18.15
16.78
19.77
19.69
18.20
18.52
2.20
18.20
18.29
81
0.264
FCF / Net incomex
1.531
1.455
1.597
1.590
1.515
1.623
1.747
1.897
1.938
1.571
0.628
1.747
1.593
29
7.00
ROIC%
21.38
18.50
17.86
19.44
21.84
21.97
19.42
21.02
20.25
5.26
16.16
21.02
20.63
92
2.59
Return on equity%
15.29
14.77
12.15
12.98
12.81
14.10
11.82
8.85
10.24
5.04
23.02
11.82
12.59
70
28.27
Return on assets%
14.15
16.32
18.80
15.86
14.79
15.93
18.80
19.67
18.99
3.22
25.69
18.80
16.12
63
0.10
EPS$
0.22
0.21
0.21
0.23
0.20
0.21
0.21
0.19
0.17
0.11
0.12
(5.80%)
(2.97%)
—
6.35
EPS growth%
0.40
2.28
0.84
0.40
0.40
0.40
0.40
0.40
0.40
26.22
28.57
0.40
0.40
84
0.13
Bookvalue per sh$
0.47
0.51
0.55
0.52
0.51
0.55
0.48
0.50
0.45
0.43
0.25
(2.69%)
(0.77%)
—
0.25
FCF per share$
0.71
0.76
0.75
0.80
0.84
0.90
1.07
1.09
1.11
0.19
0.18
6.89%
6.79%
—
0.13
Dividend per sh$
0.44
0.38
0.38
0.35
0.36
0.35
0.33
0.30
0.27
0.10
0.23
(5.35%)
(4.30%)
—
16.06
Div yield (avg)%
38.25
40.81
39.24
39.16
38.72
38.08
40.19
39.75
38.82
26.48
18.06
38.82
38.99
36
27.35
Payout ratio%
0.40
2.55
2.31
4.02
3.94
5.54
5.72
5.23
3.52
16.00
8.85
5.23
3.73
60
3.447
Shares (diluted)M
4.116
4.451
4.321
3.864
3.821
3.889
3.823
4.110
4.557
3.602
3.429
3.35%
1.43%
93
4.73
Buyback yield%
24.38
21.58
20.64
22.42
23.35
24.09
21.58
19.60
21.53
10.22
3.06
21.58
22.00
51
1.478
D/E ratiox
1.296
1.174
1.050
1.029
1.055
0.947
0.891
0.856
0.893
1.398
0.450
0.893
1.040
34
2.781
Enterprise value$M
1.376
1.287
1.427
1.576
1.717
1.783
1.901
2.034
1.960
0.351
3.056
4.46%
3.97%
24
1.945
LT debt$M
3.936
3.830
3.855
4.446
4.431
4.626
5.161
5.216
5.396
2.877
1.357
3.95%
4.44%
95
Revenue
$4.084M
4.17%
1.00×
Cost of revenue
$1.869M
4.02%
0.99×
Operating expenses
$0.921M
3.81%
0.97×