2.599
Revenue$M
10.87
11.45
11.84
12.29
13.11
13.54
14.04
14.73
15.38
2.871
3.012
4.59%
4.87%
17
22.23
Revenue growth%
25.34
25.20
25.18
23.72
25.96
26.64
26.18
25.60
26.93
13.69
22.19
26.18
25.78
52
25.41
Gross margin%
13.70
14.68
16.82
17.49
19.12
19.57
22.09
22.93
25.08
26.14
16.05
22.09
18.30
25
4.45
Operating margin%
19.78
21.87
23.18
22.54
21.79
22.78
25.59
25.82
24.88
13.39
21.87
24.88
22.66
82
13.06
Net margin%
33.83
34.64
35.93
33.02
30.20
29.24
30.98
31.46
28.58
13.28
21.15
30.20
32.24
61
14.11
P/E ratio (avg)x
6.055
6.625
6.740
6.555
5.777
5.542
5.771
6.367
5.657
26.66
19.72
5.771
6.211
26
26.20
EV/EBITx
27.43
29.67
28.62
28.83
28.32
29.64
31.86
33.71
36.70
8.549
16.13
31.86
29.23
34
20.57
FCF yield (avg)%
10.42
10.35
10.54
12.05
13.92
12.52
12.96
13.31
14.12
16.22
8.51
13.31
12.74
51
19.67
FCF margin%
20.50
20.98
22.40
21.53
21.89
22.16
24.48
21.73
23.04
13.16
29.38
22.16
21.81
44
0.917
FCF / Net incomex
0.796
0.840
0.910
0.946
0.918
0.860
0.844
0.907
1.005
0.976
0.255
0.907
0.898
57
19.98
ROIC%
23.42
21.33
18.47
18.35
21.34
19.79
17.12
19.86
19.09
2.29
2.55
19.79
19.83
22
10.80
Return on equity%
16.69
16.82
18.68
16.59
16.84
16.06
18.38
17.54
19.99
21.97
16.22
17.54
16.83
17
26.85
Return on assets%
22.66
20.93
18.11
17.72
17.12
14.77
12.04
14.60
11.78
17.54
19.79
14.60
17.42
18
0.39
EPS$
1.27
1.31
1.39
1.37
1.59
1.57
1.66
1.66
1.81
0.42
0.46
5.62%
6.15%
—
28.30
EPS growth%
16.83
18.52
21.06
21.76
21.78
22.32
22.05
19.99
19.20
13.93
14.44
21.78
20.53
37
0.60
Bookvalue per sh$
0.47
0.41
0.40
0.41
0.39
0.40
0.36
0.32
0.28
0.50
1.04
(7.67%)
(7.08%)
—
0.42
FCF per share$
1.10
1.05
1.00
1.02
1.05
1.19
1.35
1.51
1.64
1.04
0.99
10.00%
3.49%
—
0.92
Dividend per sh$
1.18
1.32
1.49
1.36
1.53
1.45
1.54
1.66
1.89
1.02
0.65
6.75%
7.25%
—
23.50
Div yield (avg)%
20.35
22.56
20.92
21.12
23.05
23.26
24.41
21.54
21.81
5.38
17.62
23.05
21.68
38
17.05
Payout ratio%
16.94
18.63
21.06
19.87
17.87
17.96
20.94
20.09
18.42
17.70
9.80
18.42
19.25
43
7.004
Shares (diluted)M
5.550
5.931
6.090
5.603
5.144
5.419
5.358
5.845
6.422
7.099
7.083
2.76%
1.01%
53
16.84
Buyback yield%
1.06
0.52
0.40
1.46
3.88
6.54
4.47
5.01
6.38
27.82
15.68
5.01
2.67
55
0.804
D/E ratiox
2.053
2.027
2.277
2.528
2.639
2.771
3.055
2.755
3.093
1.515
1.561
2.771
2.583
20
6.207
Enterprise value$M
15.51
15.99
16.95
19.09
23.01
27.81
31.52
33.20
32.53
2.397
3.543
11.25%
9.10%
48
9.995
LT debt$M
14.12
16.45
16.62
15.90
18.51
18.32
19.61
22.72
24.07
10.13
9.882
8.65%
8.55%
6
Revenue
$15.38M
4.87%
1.00×
Cost of revenue
$10.71M
5.25%
1.04×
Operating expenses
$1.873M
3.97%
0.92×
Property and equipment
22.38%
Cash and investments
14.70%