10.87
Revenue$M
15.28
16.75
17.76
18.69
20.50
22.01
23.58
25.34
26.82
28.79
11.96
7.03%
7.18%
23
24.40
Revenue growth%
24.56
24.28
23.22
23.66
25.88
26.55
28.97
31.23
29.12
31.92
24.65
29.12
26.22
91
24.95
Gross margin%
16.36
16.61
16.47
17.54
17.08
19.94
20.51
19.16
18.95
16.61
27.79
19.16
17.31
19
17.52
Operating margin%
28.80
28.86
30.36
28.91
31.41
33.60
36.21
36.51
35.46
37.10
21.01
36.21
32.50
61
4.91
Net margin%
33.09
35.91
38.35
35.66
37.50
35.96
33.87
35.03
37.79
37.70
24.45
35.96
35.93
41
20.74
P/E ratio (avg)x
72.34
77.29
92.34
103.3
122.3
131.2
154.2
155.9
174.6
187.6
28.85
155.9
126.7
51
18.70
EV/EBITx
15.68
17.16
18.12
18.79
19.41
21.30
19.95
21.39
23.43
23.75
8.215
21.39
19.68
32
8.78
FCF yield (avg)%
23.22
24.31
24.73
25.74
23.28
24.18
26.08
27.86
28.32
29.22
17.43
27.86
25.24
52
24.31
FCF margin%
5.70
5.24
5.52
7.32
6.03
5.67
4.13
4.18
6.24
3.45
24.25
4.18
5.59
20
0.421
FCF / Net incomex
2.172
2.160
2.158
2.281
2.208
2.502
2.444
2.514
2.461
2.879
0.654
2.502
2.363
55
16.07
ROIC%
8.49
11.46
13.32
13.87
11.84
9.43
11.44
12.35
14.58
13.58
14.52
12.35
12.10
60
8.82
Return on equity%
18.94
21.03
20.82
21.56
22.19
24.71
23.27
25.87
22.95
25.19
11.41
24.71
22.57
43
15.67
Return on assets%
12.74
10.59
12.73
13.41
11.12
13.71
14.64
12.83
10.29
10.35
13.79
12.83
12.73
37
0.13
EPS$
0.70
0.69
0.78
0.76
0.81
0.91
0.87
0.89
1.00
1.05
0.15
5.52%
4.95%
—
24.83
EPS growth%
17.87
15.88
13.32
15.44
15.94
13.59
10.98
12.20
9.97
11.72
14.94
11.72
13.46
54
0.16
Bookvalue per sh$
0.73
0.84
0.90
1.03
1.23
1.46
1.51
1.48
1.62
1.80
0.51
7.96%
9.63%
—
0.62
FCF per share$
0.11
0.12
0.10
0.09
0.09
0.10
0.10
0.10
0.10
0.09
0.42
0.22%
(3.00%)
—
0.18
Dividend per sh$
0.41
0.41
0.36
0.32
0.30
0.34
0.31
0.30
0.32
0.31
0.52
0.57%
(1.67%)
—
19.05
Div yield (avg)%
17.91
15.46
17.17
16.65
18.49
15.79
13.96
16.68
17.00
18.44
20.23
16.68
16.84
89
14.30
Payout ratio%
26.81
28.80
26.89
26.16
28.95
31.31
31.21
33.45
33.93
31.99
15.42
31.99
30.08
17
50.62
Shares (diluted)M
61.34
73.33
87.84
92.40
104.5
115.1
128.9
154.2
178.1
182.3
50.73
11.77%
11.52%
33
29.26
Buyback yield%
25.00
26.55
26.40
28.17
29.23
30.18
32.22
32.48
29.83
27.20
25.38
30.18
28.70
59
0.905
D/E ratiox
1.067
1.158
1.216
1.242
1.249
1.197
1.218
1.188
1.347
1.562
0.939
1.218
1.217
42
13.26
Enterprise value$M
1.886
1.718
1.821
1.790
1.649
1.689
1.697
1.646
1.612
1.540
33.23
(1.36%)
(1.60%)
37
11.02
LT debt$M
51.24
51.47
62.21
72.08
81.25
84.08
86.53
102.5
117.0
114.9
10.55
7.17%
8.48%
29
Revenue
$28.79M
7.18%
1.00×
Cost of revenue
$15.32M
7.03%
0.99×
Operating expenses
$4.177M
7.04%
0.99×
Cash and investments
18.41%
Goodwill & intangibles
15.80%