2.215
Revenue$M
5.927
5.882
5.786
5.732
5.681
5.845
5.786
5.936
5.942
5.855
2.393
0.61%
(0.28%)
74
18.68
Revenue growth%
16.29
15.48
14.72
17.71
17.41
14.65
12.57
10.67
10.69
11.60
27.00
11.60
14.68
18
9.43
Gross margin%
10.10
12.96
14.19
12.48
10.39
12.18
13.26
16.21
14.92
13.48
11.83
13.48
13.11
82
27.88
Operating margin%
19.39
16.75
19.29
16.70
15.12
17.93
17.54
16.52
15.36
17.23
16.38
17.23
16.99
71
5.68
Net margin%
6.73
3.80
1.48
1.35
0.41
0.40
0.40
2.93
2.59
1.71
24.83
1.71
1.60
88
16.17
P/E ratio (avg)x
45.06
47.00
55.89
57.96
68.66
72.64
83.38
91.76
101.4
113.4
18.36
91.76
70.65
30
34.87
EV/EBITx
33.24
32.96
33.96
38.07
38.04
37.44
39.57
37.37
42.83
48.65
24.37
39.57
37.74
31
22.41
FCF yield (avg)%
13.41
14.06
12.84
14.21
14.79
14.41
11.45
10.43
9.36
8.17
11.44
10.43
13.12
65
6.10
FCF margin%
18.42
20.20
18.04
17.96
18.05
20.23
20.56
18.36
16.25
13.49
25.56
18.36
18.21
40
0.933
FCF / Net incomex
1.964
2.180
2.368
2.542
2.563
2.644
2.786
3.188
3.504
3.244
1.020
3.188
2.603
19
21.32
ROIC%
21.02
22.01
19.83
19.73
19.46
17.04
19.16
17.38
19.45
21.35
24.38
19.16
19.60
42
7.80
Return on equity%
25.87
27.26
24.73
26.16
28.11
25.73
25.14
25.94
27.04
26.33
24.14
25.94
26.05
49
22.17
Return on assets%
10.71
9.35
8.93
10.58
13.54
11.95
13.58
14.12
12.13
12.56
11.93
12.56
12.04
41
0.13
EPS$
0.22
0.25
0.24
0.27
0.31
0.29
0.29
0.33
0.32
0.34
0.14
1.86%
4.08%
—
15.84
EPS growth%
25.53
27.37
28.95
28.38
25.42
23.53
26.35
25.04
26.27
25.04
26.69
25.04
25.90
21
0.34
Bookvalue per sh$
0.08
0.09
0.10
0.10
0.11
0.11
0.12
0.12
0.11
0.11
0.20
0.05%
4.47%
—
0.17
FCF per share$
0.39
0.34
0.33
0.34
0.30
0.31
0.32
0.30
0.27
0.27
0.22
(1.99%)
(3.62%)
—
0.33
Dividend per sh$
0.15
0.13
0.12
0.10
0.09
0.09
0.08
0.07
0.08
0.08
0.37
(3.32%)
(7.92%)
—
20.61
Div yield (avg)%
16.67
17.42
18.48
16.62
13.65
16.21
14.25
13.09
12.69
9.74
5.42
13.09
15.23
35
12.66
Payout ratio%
15.32
17.68
19.48
17.08
16.71
15.06
16.05
15.08
12.16
11.73
9.64
15.06
15.69
27
8.282
Shares (diluted)M
10.91
10.87
11.00
11.83
12.19
11.91
12.83
13.08
14.43
14.37
8.198
3.33%
3.10%
50
9.53
Buyback yield%
14.63
11.67
13.76
14.50
12.02
13.71
14.75
13.59
10.99
8.32
11.12
13.59
13.65
25
1.090
D/E ratiox
0.109
0.118
0.111
0.125
0.121
0.137
0.160
0.165
0.159
0.167
1.199
0.160
0.131
72
2.307
Enterprise value$M
1.333
1.494
1.446
1.632
1.584
1.702
1.731
1.660
1.738
1.765
2.317
2.19%
4.27%
68
3.450
LT debt$M
2.811
2.808
2.962
3.428
3.744
3.477
3.905
4.200
4.160
4.814
3.445
5.15%
5.14%
68
Revenue
$5.855M
(0.28%)
1.00×
Cost of revenue
$3.381M
(0.28%)
1.00×
Operating expenses
$0.790M
(0.65%)
0.96×
Goodwill & intangibles
17.35%