9.661
Revenue$M
13.78
14.15
14.62
15.11
15.44
15.42
15.56
16.06
16.02
16.09
10.72
0.84%
1.73%
11
17.20
Revenue growth%
22.22
19.63
21.25
20.36
19.33
19.62
17.50
19.63
19.79
21.53
3.99
19.63
19.71
55
3.37
Gross margin%
21.60
23.32
25.16
27.01
28.93
31.49
32.25
33.04
30.52
29.25
17.24
31.49
29.09
13
5.40
Operating margin%
17.95
19.14
20.31
22.36
23.55
23.00
23.06
23.13
22.70
20.45
19.32
23.00
22.53
75
16.74
Net margin%
28.09
25.31
24.80
26.61
26.21
25.13
27.54
25.67
26.97
24.42
27.30
25.67
25.94
28
31.66
P/E ratio (avg)x
28.18
25.44
27.34
27.25
29.97
32.56
29.89
32.74
35.29
33.67
13.40
32.74
29.93
16
13.15
EV/EBITx
41.52
48.07
53.32
53.10
63.01
67.75
79.21
78.62
85.68
101.0
10.71
79.21
65.38
91
12.61
FCF yield (avg)%
12.41
14.03
11.49
12.42
13.13
10.33
8.59
8.79
7.16
7.49
7.86
8.59
10.91
41
29.07
FCF margin%
14.15
12.80
11.23
11.69
14.66
13.60
11.72
13.54
16.38
16.24
6.95
13.60
13.57
91
0.383
FCF / Net incomex
1.060
1.159
1.227
1.270
1.394
1.468
1.665
1.978
2.129
2.387
0.421
1.978
1.431
47
2.51
ROIC%
1.14
0.57
2.85
4.90
4.26
1.58
3.60
3.12
1.53
0.40
8.50
1.58
2.21
27
16.22
Return on equity%
35.58
32.68
30.75
31.47
31.45
30.93
32.53
33.29
36.07
36.40
2.64
33.29
32.61
54
5.37
Return on assets%
35.13
36.37
35.64
36.80
38.35
40.27
39.22
38.93
38.93
37.21
18.88
38.93
37.78
60
0.21
EPS$
0.51
0.53
0.58
0.60
0.67
0.76
0.87
0.90
0.93
0.90
0.22
6.18%
6.75%
—
3.33
EPS growth%
22.81
24.13
26.87
23.95
21.04
23.74
25.77
28.07
26.55
28.26
22.58
26.55
24.95
93
0.56
Bookvalue per sh$
0.32
0.29
0.29
0.30
0.26
0.26
0.22
0.23
0.23
0.20
0.28
(5.28%)
(5.40%)
—
0.38
FCF per share$
0.41
0.38
0.34
0.35
0.32
0.28
0.31
0.31
0.30
0.27
0.85
(3.11%)
(3.71%)
—
0.66
Dividend per sh$
0.27
0.24
0.22
0.23
0.25
0.25
0.24
0.24
0.25
0.22
0.82
(2.33%)
(2.98%)
—
2.72
Div yield (avg)%
10.42
11.56
13.35
15.68
15.36
12.80
11.23
10.41
10.91
12.65
10.95
11.23
12.10
92
16.67
Payout ratio%
26.10
28.65
30.25
32.18
32.27
31.00
33.71
32.38
30.13
29.09
25.60
31.00
30.62
90
13.08
Shares (diluted)M
11.87
12.48
11.10
11.80
10.40
10.54
11.34
11.97
10.84
9.259
12.53
(2.30%)
(2.67%)
23
19.58
Buyback yield%
13.44
14.20
11.94
14.83
17.38
16.52
16.33
14.92
16.10
19.05
10.62
16.33
15.51
62
1.642
D/E ratiox
1.757
1.784
2.018
2.217
2.111
2.306
2.485
2.926
3.161
3.666
0.648
2.926
2.261
52
1.292
Enterprise value$M
5.019
5.352
5.629
5.167
5.086
5.157
5.125
5.742
5.410
5.601
14.21
1.95%
2.21%
16
5.442
LT debt$M
11.77
13.02
13.51
14.20
14.89
16.59
17.88
19.32
19.84
19.31
15.01
5.34%
5.07%
57
Revenue
$16.09M
1.73%
1.00×
Cost of revenue
$8.786M
1.56%
0.98×
Operating expenses
$3.012M
1.52%
0.98×
Property and equipment
17.00%