2.425
Revenue$M
2.936
3.090
3.266
3.484
3.695
3.926
4.200
4.490
4.707
5.011
2.475
6.28%
6.08%
26
7.69
Revenue growth%
17.55
15.75
16.58
15.83
18.50
15.97
18.25
18.41
19.97
18.55
7.69
18.41
17.90
67
25.83
Gross margin%
12.74
14.54
17.51
14.62
13.26
12.90
11.79
13.35
12.78
13.94
25.12
12.90
13.31
87
16.35
Operating margin%
6.36
4.39
6.71
6.80
9.28
8.72
9.41
9.52
7.72
8.11
21.46
8.72
7.91
48
20.32
Net margin%
39.54
39.15
39.94
37.66
35.96
36.34
34.63
34.35
34.22
36.34
13.35
34.63
36.34
14
36.95
P/E ratio (avg)x
26.74
26.57
29.88
32.45
35.02
32.53
29.86
28.07
29.40
28.37
36.11
29.40
29.63
54
14.66
EV/EBITx
53.92
54.97
63.68
76.13
91.83
109.1
131.9
160.0
171.9
197.1
20.87
160.0
100.5
54
16.04
FCF yield (avg)%
10.33
7.82
6.53
4.39
2.76
0.76
0.50
0.40
0.40
0.40
14.31
0.40
1.76
49
3.08
FCF margin%
21.55
20.36
21.21
22.89
20.44
22.51
25.46
27.65
28.76
30.47
7.79
27.65
22.70
18
1.272
FCF / Net incomex
1.994
1.929
1.866
2.017
2.343
2.597
3.008
3.030
3.009
3.405
1.782
3.009
2.470
59
23.07
ROIC%
14.43
11.50
12.42
11.16
10.33
8.72
6.81
4.78
6.31
4.34
27.69
6.31
9.53
35
4.42
Return on equity%
21.39
22.22
22.42
25.29
24.96
23.51
21.43
19.00
20.93
22.93
8.70
21.43
22.32
17
18.94
Return on assets%
28.86
28.35
27.18
29.91
27.68
29.51
31.15
29.23
29.24
29.71
9.92
29.51
29.24
19
0.23
EPS$
0.14
0.14
0.14
0.14
0.14
0.14
0.15
0.14
0.16
0.16
0.25
2.16%
1.64%
—
18.87
EPS growth%
14.71
16.39
16.22
14.86
12.45
12.63
15.24
14.96
16.21
16.47
23.49
15.24
15.10
86
0.21
Bookvalue per sh$
0.39
0.39
0.40
0.44
0.43
0.40
0.45
0.46
0.44
0.49
0.09
2.67%
3.29%
—
0.10
FCF per share$
0.15
0.17
0.18
0.19
0.20
0.19
0.21
0.22
0.24
0.27
0.25
6.32%
6.77%
—
0.15
Dividend per sh$
0.49
0.52
0.58
0.59
0.57
0.57
0.61
0.59
0.65
0.64
0.39
2.28%
4.13%
—
19.55
Div yield (avg)%
23.38
24.88
23.50
22.86
21.16
24.01
22.14
20.24
22.57
23.90
8.10
22.57
23.12
78
10.11
Payout ratio%
8.23
5.53
6.05
4.23
6.71
6.76
6.74
4.69
3.81
5.79
11.07
5.79
5.92
77
13.66
Shares (diluted)M
17.77
20.23
21.01
22.60
25.36
25.05
25.69
25.46
26.31
24.65
13.56
(0.56%)
4.80%
91
11.12
Buyback yield%
20.18
19.66
17.82
18.85
21.04
23.04
23.64
25.97
24.45
27.26
29.89
24.45
22.04
51
0.341
D/E ratiox
1.233
1.130
1.041
1.111
1.215
1.327
1.294
1.226
1.165
1.243
1.258
1.243
1.220
9
2.369
Enterprise value$M
5.988
5.678
5.098
5.572
5.297
4.958
4.775
5.064
5.376
5.294
1.758
(0.01%)
(1.14%)
45
0.577
LT debt$M
7.938
9.276
9.737
10.23
10.44
10.89
12.13
12.71
13.58
14.76
0.812
7.17%
6.48%
54
Revenue
$5.011M
6.08%
1.00×
Cost of revenue
$2.413M
5.76%
0.97×
Operating expenses
$0.912M
6.60%
1.05×
Goodwill & intangibles
15.65%