4.616
Revenue$M
8.193
8.891
9.307
9.824
10.37
10.82
11.65
12.17
12.85
13.84
4.819
5.94%
6.15%
48
9.87
Revenue growth%
29.59
29.94
27.50
27.95
27.08
29.90
31.75
33.04
33.45
31.08
25.57
31.75
29.92
27
5.78
Gross margin%
12.07
9.40
9.17
10.20
12.90
11.01
11.78
9.45
6.96
7.53
6.41
9.45
9.83
25
19.73
Operating margin%
20.16
22.07
23.97
24.92
25.31
27.21
25.69
22.83
25.12
22.56
17.54
25.12
24.44
71
22.02
Net margin%
18.98
21.68
23.70
22.88
20.36
19.19
16.37
17.70
19.80
21.50
26.84
19.19
20.08
85
13.23
P/E ratio (avg)x
34.31
37.83
39.45
46.33
46.20
50.50
57.72
59.57
63.57
71.86
14.55
59.57
48.42
51
25.80
EV/EBITx
30.51
27.50
26.79
23.98
22.98
25.37
25.11
26.64
27.24
26.90
14.67
26.64
26.72
94
13.79
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.73
0.40
1.23
0.93
3.40
2.36
20.66
1.23
0.67
39
6.95
FCF margin%
19.28
17.09
19.36
19.48
19.39
20.75
18.68
17.27
20.10
20.59
25.68
20.10
19.37
67
1.007
FCF / Net incomex
1.117
1.088
1.130
1.086
1.198
1.256
1.346
1.247
1.404
1.506
0.679
1.346
1.223
88
25.50
ROIC%
26.97
29.97
30.01
27.76
26.94
28.58
28.72
30.03
31.55
34.41
27.71
30.03
29.35
49
16.93
Return on equity%
23.91
23.79
24.00
22.80
20.63
20.32
22.90
21.49
24.08
24.60
23.81
22.90
23.34
34
5.68
Return on assets%
3.91
5.27
5.59
7.49
9.48
11.44
8.98
9.79
12.60
11.71
14.04
11.44
9.23
67
0.73
EPS$
0.39
0.40
0.37
0.32
0.34
0.35
0.32
0.27
0.28
0.26
0.75
(5.35%)
(4.60%)
—
14.52
EPS growth%
4.65
4.79
6.08
5.57
7.93
5.04
2.93
2.05
3.72
2.12
12.03
2.93
4.72
76
0.58
Bookvalue per sh$
0.80
0.77
0.72
0.70
0.72
0.68
0.69
0.61
0.63
0.69
0.56
(0.95%)
(0.97%)
—
0.24
FCF per share$
1.05
0.94
0.94
0.95
0.92
0.95
1.03
1.01
0.96
0.91
0.84
(0.36%)
(1.38%)
—
0.37
Dividend per sh$
1.73
1.74
2.10
2.18
2.47
2.99
3.54
4.12
4.71
5.18
1.41
15.94%
13.34%
—
24.60
Div yield (avg)%
28.03
28.40
29.44
31.98
29.92
28.15
31.15
30.27
28.57
30.87
19.01
30.27
29.68
70
2.23
Payout ratio%
3.25
2.38
1.38
2.26
0.40
3.38
5.03
6.02
6.46
4.63
12.32
5.03
3.31
92
10.44
Shares (diluted)M
10.07
9.995
10.12
9.181
9.627
8.476
8.013
8.333
8.593
8.672
10.66
(2.07%)
(1.70%)
22
15.47
Buyback yield%
0.96
1.01
3.94
3.25
0.48
0.83
0.40
0.40
0.54
0.40
13.89
0.40
0.69
88
1.785
D/E ratiox
0.893
1.076
1.075
1.108
1.120
1.117
1.245
1.330
1.548
1.776
0.811
1.330
1.118
34
4.561
Enterprise value$M
19.48
19.69
19.75
19.08
22.23
22.25
25.42
24.68
24.49
23.83
8.787
1.40%
2.44%
62
7.727
LT debt$M
3.731
3.267
3.289
3.149
2.915
2.793
2.794
2.737
2.632
2.404
6.286
(3.78%)
(4.27%)
69
Revenue
$13.84M
6.15%
1.00×
Cost of revenue
$8.511M
6.32%
1.02×
Operating expenses
$2.351M
6.59%
1.04×
Goodwill & intangibles
15.96%