2.961
Revenue$M
4.406
4.517
4.495
4.492
4.647
4.651
4.702
4.778
4.832
3.169
3.083
1.47%
1.22%
5
6.84
Revenue growth%
20.05
22.60
23.41
24.76
26.84
28.24
28.65
26.71
29.29
20.23
5.02
28.24
25.74
40
17.67
Gross margin%
27.11
30.00
29.01
30.64
29.83
30.73
32.83
29.94
32.76
22.85
9.30
30.73
29.97
84
4.75
Operating margin%
18.43
18.70
19.00
17.66
18.31
16.43
19.32
19.98
18.65
16.75
10.74
18.65
18.67
49
3.49
Net margin%
6.67
9.21
12.02
10.28
10.95
9.64
12.10
12.84
13.23
13.03
14.69
12.10
10.62
56
16.07
P/E ratio (avg)x
33.89
30.51
29.81
29.66
26.11
25.90
28.26
28.22
30.22
30.26
20.89
28.22
29.73
58
14.87
EV/EBITx
13.03
15.31
16.63
18.88
21.56
23.80
28.41
31.66
36.06
21.30
26.26
28.41
20.22
63
3.28
FCF yield (avg)%
11.32
13.60
16.13
14.22
12.45
14.47
13.61
10.99
10.82
8.16
2.17
12.45
13.61
93
4.15
FCF margin%
2.67
3.18
2.20
0.40
0.40
0.40
0.40
2.03
1.45
15.43
27.01
0.40
0.93
7
1.429
FCF / Net incomex
1.599
1.496
1.658
1.756
2.017
2.154
2.269
2.642
2.601
1.551
0.605
2.269
1.886
30
17.34
ROIC%
6.61
7.44
10.01
8.73
7.05
5.30
7.06
9.38
6.42
18.51
2.04
7.05
7.17
64
17.94
Return on equity%
26.60
27.23
29.98
29.94
28.87
29.23
30.08
30.49
30.09
22.63
14.79
30.08
29.59
32
3.34
Return on assets%
5.78
4.95
4.47
7.05
6.49
5.91
3.88
2.27
4.65
27.66
26.31
4.65
5.37
42
0.25
EPS$
2.01
2.05
2.28
2.52
2.59
2.60
2.66
3.06
2.99
0.26
0.30
3.50%
4.13%
—
15.74
EPS growth%
21.38
21.00
22.50
20.79
22.42
25.40
25.82
28.24
26.68
24.99
8.69
25.82
22.46
29
0.77
Bookvalue per sh$
1.74
1.96
2.25
2.40
2.77
2.70
2.62
2.99
3.44
1.03
0.98
7.49%
9.19%
—
0.59
FCF per share$
1.11
1.18
1.34
1.38
1.37
1.28
1.32
1.30
1.34
1.13
0.70
(0.67%)
4.67%
—
1.03
Dividend per sh$
0.84
0.89
0.89
0.96
0.94
0.93
1.00
1.09
1.18
0.48
1.21
4.25%
5.89%
—
2.68
Div yield (avg)%
7.38
9.85
12.52
13.08
11.33
12.66
15.24
13.98
16.67
16.49
17.36
13.98
12.59
41
11.66
Payout ratio%
13.62
14.79
14.30
12.27
10.55
10.45
11.06
8.21
6.61
14.37
10.79
10.45
11.67
78
3.323
Shares (diluted)M
2.659
2.480
2.567
2.636
2.768
2.695
2.413
2.178
2.303
3.319
3.203
(2.67%)
(1.80%)
85
3.43
Buyback yield%
27.40
27.95
26.27
28.77
29.51
32.38
32.21
33.72
33.25
25.64
25.69
32.38
29.14
16
0.168
D/E ratiox
0.991
1.098
1.016
0.980
1.031
0.965
0.856
0.916
1.015
1.401
1.470
0.965
1.003
12
4.048
Enterprise value$M
3.422
3.297
3.016
3.449
3.834
3.957
3.964
3.932
4.071
0.593
2.348
3.37%
1.58%
65
1.975
LT debt$M
3.975
4.463
4.737
4.561
4.210
3.969
3.781
4.227
4.652
3.471
5.182
0.40%
0.88%
50
Revenue
$4.832M
1.22%
1.00×
Cost of revenue
$2.603M
1.20%
1.00×
Operating expenses
$0.852M
1.10%
0.99×
Goodwill & intangibles
18.05%