1.106
Revenue$M
3.989
3.963
3.984
4.028
4.052
4.141
4.146
4.126
4.262
4.253
1.187
0.98%
0.67%
84
13.32
Revenue growth%
30.51
29.38
28.51
30.33
29.44
28.43
25.92
24.85
25.24
23.23
16.27
25.24
28.47
51
19.45
Gross margin%
19.10
19.53
16.78
16.99
18.39
18.63
19.87
18.67
19.61
19.26
24.06
19.26
18.88
33
11.64
Operating margin%
13.75
14.41
14.89
14.62
15.95
16.68
14.24
11.51
10.11
7.50
28.26
11.51
14.33
91
7.77
Net margin%
2.70
2.59
3.44
4.25
1.42
0.40
1.49
3.54
4.34
6.41
23.96
3.54
3.07
16
11.35
P/E ratio (avg)x
29.30
31.10
34.55
35.73
34.71
31.70
28.58
27.94
30.90
27.75
32.34
28.58
31.00
93
34.62
EV/EBITx
26.98
29.22
29.62
29.83
31.76
33.00
35.27
36.99
39.24
36.01
28.21
36.01
32.38
21
12.04
FCF yield (avg)%
12.45
14.81
16.75
14.89
12.69
13.08
15.16
15.40
17.87
20.65
7.82
15.40
15.03
47
11.91
FCF margin%
20.90
18.96
17.26
17.08
16.53
15.99
15.42
14.98
16.63
17.81
26.39
15.99
16.86
89
1.083
FCF / Net incomex
1.271
1.237
1.251
1.270
1.266
1.214
1.220
1.395
1.621
1.557
1.470
1.395
1.268
80
4.27
ROIC%
16.59
18.98
21.27
21.61
21.07
21.59
19.25
20.41
22.24
24.00
28.08
21.59
21.17
65
16.44
Return on equity%
14.02
12.04
11.61
13.56
13.84
13.98
12.99
14.72
16.53
15.81
5.94
14.72
13.91
13
11.39
Return on assets%
13.21
11.58
10.32
11.10
11.85
11.05
10.93
9.81
11.43
13.85
8.11
11.05
11.27
94
1.50
EPS$
0.40
0.39
0.41
0.43
0.48
0.47
0.44
0.47
0.51
0.52
1.67
1.57%
3.50%
—
26.67
EPS growth%
10.87
13.05
11.26
9.66
7.34
9.32
7.58
8.63
11.29
10.36
18.44
9.32
10.01
57
1.39
Bookvalue per sh$
0.76
0.71
0.64
0.62
0.60
0.65
0.71
0.76
0.73
0.71
1.25
3.40%
(0.57%)
—
1.49
FCF per share$
0.90
1.01
1.18
1.34
1.53
1.75
1.91
1.96
1.92
1.91
0.85
4.55%
7.97%
—
1.28
Dividend per sh$
1.44
1.66
1.81
1.87
2.14
2.47
2.75
3.03
2.89
2.97
1.53
6.78%
8.09%
—
29.60
Div yield (avg)%
15.37
12.58
10.05
8.00
6.90
7.31
6.03
5.59
2.82
2.84
28.49
5.59
7.11
59
12.05
Payout ratio%
15.68
14.27
16.78
18.87
18.09
15.58
14.97
14.54
17.45
16.73
6.58
15.58
16.21
17
1.912
Shares (diluted)M
1.492
1.574
1.385
1.330
1.278
1.188
1.155
1.138
1.109
1.141
1.963
(2.25%)
(3.30%)
45
6.64
Buyback yield%
22.18
19.99
17.49
14.99
15.07
16.90
17.83
17.12
17.31
17.29
7.85
17.29
17.30
30
0.920
D/E ratiox
1.601
1.673
1.488
1.393
1.456
1.256
1.195
1.227
1.187
1.158
1.381
1.195
1.324
80
0.759
Enterprise value$M
9.552
11.33
12.09
14.06
14.72
14.66
14.53
15.00
16.41
16.18
4.421
1.91%
7.21%
66
2.469
LT debt$M
4.829
5.245
4.835
4.950
5.145
4.945
5.221
5.632
5.183
4.850
4.995
(1.17%)
(1.28%)
66
Revenue
$4.253M
0.67%
1.00×
Cost of revenue
$2.896M
0.83%
1.02×
Operating expenses
$0.855M
0.71%
1.00×
Cash and investments
17.05%