0.949
Revenue$M
1.207
1.245
1.275
1.293
1.292
1.340
1.335
1.341
1.338
1.367
1.015
1.13%
1.22%
21
16.48
Revenue growth%
5.78
6.84
6.47
4.55
3.68
4.55
4.34
6.45
6.44
6.23
8.75
6.23
6.00
20
11.19
Gross margin%
16.85
15.60
15.70
14.98
15.15
16.02
17.85
18.02
16.58
14.37
12.64
16.58
15.86
10
26.09
Operating margin%
17.91
19.45
19.09
19.24
21.67
21.58
19.68
18.31
21.22
21.48
27.94
21.22
19.56
34
22.46
Net margin%
25.56
27.37
30.15
30.41
29.49
30.12
31.78
30.97
32.32
35.08
3.17
31.78
30.28
44
12.77
P/E ratio (avg)x
11.27
12.17
13.46
13.96
15.64
14.45
13.52
14.49
15.13
14.32
10.63
14.45
14.14
7
16.34
EV/EBITx
35.99
34.57
39.07
38.16
36.89
43.78
50.90
51.52
55.71
56.45
36.57
51.52
41.43
78
14.74
FCF yield (avg)%
23.00
21.06
20.26
19.31
19.90
18.71
17.18
14.30
15.34
14.23
26.56
15.34
19.01
51
29.66
FCF margin%
2.37
2.81
1.04
0.40
0.40
0.40
0.40
0.87
2.03
4.55
12.26
0.87
0.96
12
0.521
FCF / Net incomex
0.440
0.441
0.437
0.439
0.420
0.383
0.360
0.329
0.364
0.389
1.709
0.364
0.405
82
24.31
ROIC%
22.49
20.43
22.35
20.11
22.48
20.18
20.79
18.28
19.84
19.48
28.66
19.84
20.30
88
27.49
Return on equity%
24.52
25.26
26.90
28.37
28.72
27.34
28.91
30.50
32.65
34.96
17.87
30.50
28.55
53
3.14
Return on assets%
1.85
3.26
2.46
0.40
2.02
3.22
4.86
6.94
4.29
2.30
13.34
4.29
2.84
38
0.58
EPS$
0.46
0.46
0.46
0.44
0.44
0.47
0.49
0.49
0.49
0.47
0.60
1.27%
0.30%
—
15.25
EPS growth%
15.95
17.11
14.42
15.18
16.43
17.84
18.55
17.66
16.85
16.00
2.82
17.66
16.64
37
0.75
Bookvalue per sh$
1.17
1.35
1.56
1.78
1.76
1.70
1.90
2.15
2.16
2.45
0.80
6.88%
8.77%
—
0.63
FCF per share$
0.71
0.74
0.88
0.99
1.15
1.12
1.09
1.07
1.04
1.02
1.03
(2.54%)
5.13%
—
1.02
Dividend per sh$
1.31
1.39
1.42
1.41
1.45
1.60
1.81
1.98
1.97
2.21
1.02
8.85%
5.92%
—
5.03
Div yield (avg)%
26.45
25.08
22.48
22.54
19.89
21.06
22.50
25.30
25.15
27.02
5.46
25.15
23.81
48
29.24
Payout ratio%
17.48
18.29
18.01
15.66
14.83
12.35
14.72
13.42
16.17
15.28
3.47
14.72
15.47
22
1.527
Shares (diluted)M
2.128
2.348
2.399
2.822
3.399
3.867
4.048
4.837
4.856
4.856
1.491
7.40%
8.57%
37
8.02
Buyback yield%
15.93
18.16
17.56
16.70
14.74
17.60
20.57
23.11
20.74
19.76
11.62
20.57
17.88
72
1.333
D/E ratiox
1.605
1.854
2.152
2.100
2.257
2.536
2.485
2.553
2.914
3.060
1.005
2.553
2.371
9
1.124
Enterprise value$M
0.293
0.319
0.351
0.423
0.425
0.510
0.510
0.500
0.495
0.499
0.414
3.26%
6.10%
69
0.130
LT debt$M
0.682
0.651
0.677
0.595
0.539
0.489
0.511
0.545
0.496
0.437
0.995
(4.11%)
(3.70%)
22
Revenue
$1.367M
1.22%
1.00×
Cost of revenue
$0.750M
1.25%
1.00×
Operating expenses
$0.218M
1.48%
1.03×
Goodwill & intangibles
18.38%