1.736
Revenue$M
2.451
2.538
2.670
2.784
2.902
3.001
3.100
3.254
3.295
3.412
1.797
3.29%
3.72%
72
12.44
Revenue growth%
29.37
32.36
32.79
31.59
34.56
33.26
35.75
33.99
33.43
35.39
10.65
33.99
33.35
33
29.26
Gross margin%
11.85
12.66
10.63
12.35
14.30
12.44
13.61
11.05
10.15
11.26
20.77
11.26
12.10
86
26.35
Operating margin%
23.60
23.09
23.92
26.49
23.74
22.38
25.13
27.90
30.53
31.37
15.84
27.90
24.52
40
16.80
Net margin%
5.43
7.81
8.55
9.08
6.50
5.05
7.58
10.06
9.04
11.48
18.19
9.04
8.18
41
15.32
P/E ratio (avg)x
31.66
35.35
33.65
36.62
33.70
33.70
35.06
35.44
38.01
40.72
23.86
35.44
35.21
51
16.01
EV/EBITx
16.42
18.46
17.45
17.42
17.18
15.95
15.62
15.45
14.76
14.16
27.84
15.45
16.18
14
6.38
FCF yield (avg)%
0.40
3.20
1.09
0.40
1.28
0.40
1.83
4.31
1.57
0.40
18.14
1.57
1.19
70
25.47
FCF margin%
2.62
4.15
6.03
4.76
7.24
6.33
3.91
6.69
5.38
3.56
9.70
5.38
5.07
94
1.278
FCF / Net incomex
1.349
1.403
1.412
1.563
1.489
1.696
1.995
2.106
2.345
2.332
1.602
2.106
1.630
93
26.43
ROIC%
11.23
9.02
10.80
12.71
13.38
11.19
12.36
9.70
9.33
6.49
3.14
9.70
10.99
29
4.97
Return on equity%
26.59
25.42
23.87
26.34
29.11
31.98
33.96
36.09
38.19
35.82
16.46
35.82
30.54
60
13.57
Return on assets%
29.83
29.93
32.70
32.66
33.18
30.64
27.85
25.96
26.99
25.98
23.04
26.99
29.88
59
0.07
EPS$
0.24
0.25
0.29
0.32
0.31
0.35
0.33
0.38
0.45
0.51
0.07
10.12%
7.54%
—
27.77
EPS growth%
10.37
9.74
11.50
14.45
11.47
13.50
11.52
10.13
9.79
9.96
19.85
10.13
10.92
14
0.19
Bookvalue per sh$
0.23
0.23
0.25
0.26
0.26
0.28
0.25
0.25
0.26
0.25
0.08
(0.98%)
0.42%
—
0.13
FCF per share$
0.14
0.14
0.15
0.14
0.15
0.13
0.13
0.13
0.13
0.14
0.10
(0.55%)
(0.06%)
—
0.17
Dividend per sh$
0.14
0.16
0.16
0.16
0.15
0.14
0.15
0.15
0.14
0.14
0.10
(1.64%)
(1.11%)
—
2.56
Div yield (avg)%
21.51
19.73
18.47
16.04
18.60
17.53
16.20
15.98
14.44
12.78
9.81
15.98
16.87
81
25.70
Payout ratio%
18.25
15.65
16.86
16.73
15.53
16.84
17.35
16.75
17.31
17.45
5.81
17.31
16.85
30
8.381
Shares (diluted)M
7.518
8.088
7.538
7.179
6.821
6.986
7.654
7.714
8.382
8.748
8.750
5.10%
2.46%
18
21.50
Buyback yield%
21.96
24.43
24.34
26.44
28.03
26.95
24.94
24.14
22.50
23.41
28.79
24.14
24.38
42
1.229
D/E ratiox
0.833
0.818
0.738
0.701
0.705
0.749
0.786
0.719
0.628
0.594
1.211
0.719
0.728
53
1.578
Enterprise value$M
1.655
1.579
1.774
2.017
2.032
2.113
2.251
2.257
2.350
2.659
1.312
5.53%
4.70%
60
1.531
LT debt$M
1.312
1.458
1.519
1.546
1.523
1.559
1.690
1.657
1.784
1.937
1.305
4.93%
5.19%
53
Revenue
$3.412M
3.72%
1.00×
Cost of revenue
$1.813M
3.63%
0.99×
Operating expenses
$0.840M
3.90%
1.02×
Goodwill & intangibles
16.68%