3.707
Revenue$M
5.515
5.519
5.536
5.594
5.656
5.622
5.693
5.770
5.946
5.860
3.911
0.71%
0.69%
87
6.43
Revenue growth%
20.68
19.70
21.54
24.17
25.30
26.39
26.46
25.12
26.07
28.90
22.81
26.39
25.21
25
2.41
Gross margin%
9.84
9.02
9.03
10.86
11.78
11.42
10.39
7.65
7.41
5.80
29.87
7.65
9.43
62
29.74
Operating margin%
12.04
12.09
12.89
10.38
8.12
6.15
7.08
10.03
11.65
11.09
28.32
10.03
10.73
72
15.38
Net margin%
13.03
11.38
8.60
8.81
7.22
7.92
8.05
9.85
7.98
10.10
22.52
8.05
8.71
69
14.08
P/E ratio (avg)x
8.093
7.379
7.597
8.616
7.951
7.656
7.721
7.417
6.886
6.666
31.88
7.417
7.627
44
34.83
EV/EBITx
28.22
27.65
26.06
29.40
31.07
31.59
36.48
41.06
46.82
45.87
9.102
41.06
31.33
20
12.00
FCF yield (avg)%
21.06
22.72
25.34
22.79
24.98
27.59
27.20
28.32
25.62
26.73
15.78
27.20
25.48
34
8.75
FCF margin%
20.13
17.94
17.03
14.09
14.45
12.05
14.18
14.17
16.73
15.72
26.28
14.18
15.08
84
0.475
FCF / Net incomex
0.955
0.952
0.836
0.732
0.681
0.613
0.538
0.476
0.444
0.454
1.610
0.476
0.647
78
3.70
ROIC%
17.64
15.16
17.21
16.54
17.56
19.61
18.13
17.45
20.30
21.04
11.86
19.61
17.60
35
15.92
Return on equity%
22.36
23.25
25.93
27.11
30.10
32.57
34.73
37.56
35.81
35.75
16.84
35.75
31.33
12
4.08
Return on assets%
11.07
13.41
12.10
13.55
12.97
12.49
11.63
10.66
8.42
6.24
23.65
10.66
11.87
68
0.70
EPS$
0.88
0.88
0.86
0.99
1.05
1.14
1.28
1.54
1.53
1.75
0.72
10.67%
7.35%
—
6.94
EPS growth%
0.40
2.35
5.25
7.55
10.33
10.66
11.67
12.41
11.34
13.07
22.77
11.67
10.50
52
0.15
Bookvalue per sh$
0.54
0.57
0.58
0.52
0.56
0.53
0.50
0.47
0.41
0.41
0.66
(5.88%)
(2.57%)
—
0.58
FCF per share$
0.91
1.04
1.09
1.06
1.24
1.30
1.29
1.44
1.69
1.84
0.18
8.19%
9.26%
—
0.51
Dividend per sh$
0.12
0.13
0.12
0.11
0.10
0.09
0.08
0.08
0.08
0.08
0.66
(3.91%)
(3.81%)
—
6.44
Div yield (avg)%
23.26
21.76
21.38
22.51
20.81
19.34
16.73
16.51
13.88
11.12
19.10
16.51
20.07
49
15.28
Payout ratio%
34.10
34.88
37.82
35.44
36.92
37.97
36.91
36.58
33.65
31.75
26.67
36.58
36.01
61
7.235
Shares (diluted)M
5.090
4.981
4.892
4.955
4.252
4.013
4.304
4.443
4.358
3.751
7.348
(2.48%)
(2.23%)
23
4.95
Buyback yield%
24.54
25.95
27.18
24.19
26.45
28.17
28.59
28.79
27.84
25.58
9.64
28.17
26.81
59
0.566
D/E ratiox
0.463
0.496
0.525
0.518
0.490
0.503
0.456
0.475
0.511
0.550
0.680
0.503
0.500
66
4.350
Enterprise value$M
5.416
5.483
4.863
5.263
5.187
5.436
5.198
5.677
5.578
5.283
3.766
0.37%
(0.88%)
57
0.716
LT debt$M
2.790
2.788
3.145
3.087
3.490
3.471
3.528
3.419
4.076
4.101
1.380
3.28%
3.73%
74
Revenue
$5.860M
0.69%
1.00×
Cost of revenue
$3.067M
0.61%
0.99×
Operating expenses
$1.440M
0.44%
0.98×
Goodwill & intangibles
20.68%
Spread over hurdle
26.61%