7.998
Revenue$M
5.754
5.970
6.429
6.825
7.285
7.500
8.082
8.425
8.994
9.670
8.927
5.83%
5.84%
21
5.04
Revenue growth%
13.09
10.14
12.16
13.72
15.65
17.93
17.39
19.17
20.43
20.40
4.04
19.17
16.52
8
16.92
Gross margin%
23.11
25.82
23.26
22.64
24.57
26.34
29.16
31.27
28.41
27.73
6.37
28.41
26.08
39
5.89
Operating margin%
23.23
22.14
21.96
24.04
22.51
24.18
26.62
27.91
28.18
26.22
10.24
26.62
24.11
62
11.86
Net margin%
8.30
7.52
6.35
4.17
6.53
4.21
2.78
0.40
0.40
0.40
20.63
0.40
4.19
64
18.17
P/E ratio (avg)x
6.497
6.405
6.596
7.127
6.654
6.876
6.253
6.592
6.007
5.329
10.06
6.253
6.545
58
21.13
EV/EBITx
24.32
23.61
22.65
22.76
21.79
25.29
25.20
28.14
27.81
30.69
32.95
27.81
24.76
60
7.92
FCF yield (avg)%
1.69
0.40
0.40
3.37
3.57
6.23
6.68
7.73
9.41
10.46
22.91
7.73
4.90
26
16.67
FCF margin%
24.87
22.57
21.33
24.20
21.31
20.33
19.62
19.58
18.44
21.17
16.88
19.62
21.24
91
1.304
FCF / Net incomex
0.547
0.549
0.509
0.444
0.421
0.418
0.391
0.377
0.333
0.292
0.928
0.377
0.419
45
19.96
ROIC%
13.58
15.15
17.05
18.18
17.48
19.15
16.50
14.78
15.63
16.17
22.73
16.17
16.33
17
18.28
Return on equity%
6.26
4.02
5.28
7.96
5.75
3.40
4.96
5.10
6.28
6.35
17.47
5.10
5.51
50
12.19
Return on assets%
2.87
5.11
7.78
10.34
10.96
8.99
10.76
10.50
7.81
9.90
5.63
9.90
9.45
21
0.03
EPS$
0.10
0.10
0.11
0.12
0.13
0.16
0.17
0.19
0.23
0.23
0.03
12.56%
8.81%
—
21.02
EPS growth%
28.46
27.48
28.96
28.19
28.53
26.61
27.23
24.51
21.82
21.06
23.73
24.51
27.35
49
0.09
Bookvalue per sh$
0.20
0.21
0.21
0.23
0.24
0.23
0.23
0.22
0.22
0.24
0.17
0.29%
3.35%
—
0.16
FCF per share$
0.19
0.21
0.22
0.23
0.20
0.21
0.20
0.22
0.22
0.22
0.15
1.58%
2.35%
—
0.17
Dividend per sh$
0.07
0.07
0.08
0.08
0.08
0.09
0.11
0.13
0.15
0.16
0.08
14.33%
10.17%
—
17.73
Div yield (avg)%
18.37
18.94
17.64
14.64
14.66
14.43
12.34
10.96
8.88
6.47
20.10
10.96
14.54
28
21.35
Payout ratio%
22.64
23.68
20.77
17.86
17.94
18.26
16.94
18.64
21.54
23.63
29.81
18.64
19.70
91
13.13
Shares (diluted)M
16.86
18.81
18.39
20.83
21.42
23.96
25.94
30.73
35.89
36.21
13.28
11.07%
8.21%
44
9.29
Buyback yield%
26.38
27.75
28.68
26.65
28.87
27.82
25.97
24.05
25.11
22.98
17.20
25.11
26.52
69
1.291
D/E ratiox
0.396
0.415
0.457
0.488
0.491
0.489
0.564
0.591
0.599
0.598
1.135
0.591
0.490
82
1.810
Enterprise value$M
4.287
4.218
4.296
4.587
4.910
5.715
5.567
6.409
7.432
8.368
6.305
11.25%
8.30%
94
6.853
LT debt$M
1.802
1.863
1.986
2.214
2.194
2.557
2.509
2.565
2.959
3.225
1.430
8.01%
7.13%
66
Revenue
$9.670M
5.84%
1.00×
Cost of revenue
$5.487M
5.76%
0.99×
Operating expenses
$1.199M
5.99%
1.01×
Goodwill & intangibles
16.75%