6.381
Revenue$M
4.840
5.201
5.591
6.102
6.686
7.205
7.833
8.464
8.979
9.587
6.678
7.47%
8.01%
59
20.98
Revenue growth%
11.58
13.26
10.51
7.66
5.81
6.23
4.54
5.46
3.27
3.17
21.52
4.54
6.02
64
4.39
Gross margin%
31.16
33.79
33.67
32.78
34.43
35.29
37.85
37.51
39.66
42.02
6.78
37.85
34.86
36
18.89
Operating margin%
0.40
1.96
2.56
2.63
4.33
4.42
6.71
8.99
6.48
5.65
26.49
6.48
4.38
10
12.37
Net margin%
20.32
22.63
23.71
23.34
22.01
20.53
19.32
18.71
20.29
18.16
5.33
19.32
20.42
58
36.70
P/E ratio (avg)x
30.92
37.12
38.63
38.88
41.79
44.13
48.07
50.29
61.14
67.54
17.36
50.29
42.96
36
33.36
EV/EBITx
22.55
21.56
22.23
24.00
25.80
24.90
27.48
30.06
31.63
28.51
15.15
28.51
25.35
38
3.88
FCF yield (avg)%
18.17
18.64
16.71
17.39
17.06
16.11
16.10
13.19
12.84
15.35
28.35
15.35
16.41
88
6.53
FCF margin%
27.95
27.81
27.62
25.79
22.90
23.38
22.03
24.04
22.80
23.27
14.21
23.27
23.71
46
1.287
FCF / Net incomex
1.347
1.561
1.587
1.496
1.432
1.507
1.697
1.599
1.722
1.718
1.788
1.697
1.574
61
12.83
ROIC%
27.41
25.39
26.79
28.17
28.36
26.88
25.06
24.86
24.84
24.35
8.54
24.86
26.09
61
21.15
Return on equity%
26.53
26.26
25.71
23.87
23.57
23.28
21.87
19.46
22.27
22.88
20.92
22.27
23.43
19
22.55
Return on assets%
22.09
21.86
20.48
20.36
17.67
19.38
16.58
17.83
20.20
19.69
18.15
19.38
19.95
67
0.16
EPS$
0.17
0.15
0.14
0.14
0.14
0.13
0.13
0.13
0.13
0.14
0.17
0.02%
(2.16%)
—
3.35
EPS growth%
6.88
6.19
3.76
4.14
5.96
5.04
4.21
4.49
2.60
0.76
20.77
4.21
4.35
19
0.09
Bookvalue per sh$
0.16
0.16
0.17
0.20
0.19
0.18
0.19
0.18
0.20
0.20
0.06
1.46%
3.64%
—
0.16
FCF per share$
0.16
0.17
0.16
0.19
0.19
0.21
0.22
0.24
0.28
0.31
0.10
10.10%
9.13%
—
0.05
Dividend per sh$
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.18
1.08%
0.65%
—
29.61
Div yield (avg)%
9.01
10.92
12.10
13.67
15.10
16.41
18.53
21.51
23.57
22.75
9.12
21.51
15.75
68
3.60
Payout ratio%
15.47
14.55
15.16
12.33
14.07
14.08
15.39
12.66
11.81
13.77
23.39
13.77
14.08
74
19.80
Shares (diluted)M
24.64
28.33
26.99
31.60
31.86
33.54
32.70
36.09
35.38
36.94
20.02
3.00%
4.79%
35
25.94
Buyback yield%
16.54
16.18
18.07
18.99
21.92
24.15
27.08
25.70
25.40
24.78
17.20
25.40
23.04
54
0.946
D/E ratiox
0.923
0.869
0.749
0.710
0.695
0.675
0.684
0.694
0.695
0.738
1.555
0.694
0.702
93
3.763
Enterprise value$M
6.528
6.915
7.340
7.504
7.256
7.851
8.885
8.743
9.806
10.89
3.445
8.46%
5.33%
70
4.139
LT debt$M
10.61
10.26
11.23
10.73
12.09
11.62
11.85
12.73
13.40
15.04
5.503
4.46%
2.97%
57
Revenue
$9.587M
8.01%
1.00×
Cost of revenue
$5.464M
7.76%
0.98×
Operating expenses
$1.703M
7.98%
1.00×
Goodwill & intangibles
17.33%