2.530
Revenue$M
15.20
16.11
16.53
17.36
18.04
18.97
20.07
20.51
20.95
21.68
2.672
3.74%
3.91%
82
23.97
Revenue growth%
15.78
17.00
14.40
15.79
17.34
19.30
18.62
19.08
18.63
18.03
26.25
18.63
17.68
76
25.37
Gross margin%
22.67
23.27
22.81
25.24
25.30
22.42
20.31
18.98
19.62
22.35
21.15
20.31
22.54
44
8.09
Operating margin%
19.86
19.37
19.78
20.59
22.72
25.58
22.81
25.27
25.78
22.90
22.08
25.27
22.77
66
26.09
Net margin%
34.22
36.36
36.58
33.77
31.96
34.81
34.20
36.98
38.99
41.93
9.89
36.98
35.59
8
10.22
P/E ratio (avg)x
12.62
13.47
12.90
12.59
14.53
16.50
15.95
16.33
17.18
17.74
21.37
16.50
15.24
74
29.00
EV/EBITx
25.34
26.66
28.42
27.77
30.46
28.72
30.99
28.83
26.32
28.72
16.86
28.72
28.57
9
5.55
FCF yield (avg)%
12.68
10.46
13.00
14.44
11.51
11.02
8.29
10.58
9.57
9.30
14.08
9.57
10.80
58
19.59
FCF margin%
35.05
32.98
35.09
37.08
38.59
36.99
35.34
34.45
35.29
37.10
28.87
35.34
35.31
29
0.148
FCF / Net incomex
2.109
2.067
2.097
2.015
1.999
1.832
1.796
1.729
1.819
1.972
1.212
1.819
1.986
53
26.33
ROIC%
26.76
29.33
30.61
28.49
28.32
30.35
31.41
31.04
33.35
35.95
18.71
31.41
30.48
65
21.95
Return on equity%
19.69
21.57
23.23
23.32
22.85
25.22
27.10
28.81
26.26
29.01
9.93
27.10
24.27
34
18.96
Return on assets%
24.14
22.01
23.10
24.14
25.15
25.16
26.66
26.26
23.77
23.58
6.77
25.16
24.14
53
0.61
EPS$
0.66
0.74
0.73
0.67
0.66
0.67
0.61
0.65
0.68
0.61
0.66
(1.53%)
(0.82%)
—
13.62
EPS growth%
3.55
0.57
1.05
0.61
1.34
3.88
4.77
5.09
5.99
7.99
7.80
5.09
3.71
36
0.43
Bookvalue per sh$
3.09
3.29
3.78
4.51
4.60
4.52
5.24
5.91
6.67
6.81
1.43
8.18%
9.13%
—
1.19
FCF per share$
2.06
2.31
2.50
2.87
2.99
3.42
3.59
3.55
3.76
3.96
1.46
5.82%
6.70%
—
1.93
Dividend per sh$
1.40
1.34
1.28
1.28
1.16
1.06
1.05
1.16
1.19
1.21
2.11
0.71%
(0.83%)
—
2.35
Div yield (avg)%
16.38
13.50
14.07
14.98
16.90
17.74
19.43
18.77
20.78
18.24
16.76
18.77
17.32
9
4.04
Payout ratio%
22.51
20.50
18.48
19.62
22.53
22.70
20.90
19.09
18.75
20.18
5.27
20.18
20.34
52
9.122
Shares (diluted)M
12.10
11.73
11.35
10.75
10.37
11.47
11.38
12.95
12.89
14.31
8.871
6.65%
2.88%
77
7.23
Buyback yield%
29.17
31.14
33.34
33.99
34.26
35.41
37.01
35.98
37.00
38.10
12.10
37.00
34.83
34
1.227
D/E ratiox
1.025
1.084
1.058
1.040
1.081
1.113
1.240
1.177
1.140
1.203
1.405
1.177
1.099
30
2.678
Enterprise value$M
22.29
24.41
23.42
23.76
20.62
21.27
21.97
19.58
17.06
17.77
23.79
(2.93%)
(1.42%)
19
14.08
LT debt$M
48.36
52.29
60.93
66.62
78.07
89.08
103.1
124.1
123.4
138.9
19.97
12.21%
12.45%
48
Revenue
$21.68M
3.91%
1.00×
Cost of revenue
$11.87M
3.70%
0.98×
Operating expenses
$5.023M
4.45%
1.05×
Cash and investments
22.86%
Property and equipment
15.38%
Goodwill & intangibles
14.51%