7.120
Revenue$M
9.165
9.504
9.770
9.898
10.02
10.32
10.46
10.51
10.72
11.09
7.466
2.04%
2.32%
68
14.70
Revenue growth%
9.57
6.82
6.60
8.54
7.75
9.15
7.00
4.50
7.49
7.20
29.52
7.20
7.34
71
20.84
Gross margin%
28.74
27.59
25.07
27.88
28.85
31.57
28.78
29.40
30.86
30.28
14.44
30.28
28.81
7
9.86
Operating margin%
12.61
13.84
11.53
9.88
11.62
13.65
14.96
14.14
16.92
14.41
5.12
14.41
13.74
40
13.49
Net margin%
28.09
28.65
26.30
28.25
26.43
25.31
22.63
22.08
19.96
22.90
5.19
22.63
25.81
62
19.79
P/E ratio (avg)x
15.82
17.14
16.33
18.83
22.28
22.28
21.44
23.11
25.46
27.66
30.93
23.11
21.86
60
13.81
EV/EBITx
22.95
22.37
22.15
21.00
20.51
22.90
23.74
26.45
30.20
28.66
32.15
26.45
22.92
26
28.01
FCF yield (avg)%
2.04
4.46
1.83
0.91
0.40
0.40
0.40
1.02
0.40
0.40
27.04
0.40
0.66
81
15.43
FCF margin%
18.64
19.67
20.84
20.44
21.27
21.77
22.15
21.17
23.25
24.56
5.64
22.15
21.22
38
1.719
FCF / Net incomex
0.906
1.038
1.160
1.282
1.336
1.475
1.595
1.848
1.968
1.962
1.012
1.848
1.406
19
22.94
ROIC%
24.53
21.72
21.36
22.79
23.74
21.32
20.03
20.30
19.51
18.24
11.49
20.03
21.34
10
22.78
Return on equity%
5.96
8.67
8.27
7.39
5.23
4.18
5.49
6.45
6.42
8.80
14.73
6.42
6.44
81
28.34
Return on assets%
17.01
17.92
18.46
18.39
19.14
18.24
19.83
16.84
18.03
19.02
28.76
18.24
18.31
18
0.43
EPS$
0.27
0.27
0.32
0.33
0.31
0.34
0.35
0.39
0.36
0.35
0.45
2.32%
3.20%
—
19.67
EPS growth%
29.83
29.15
31.64
28.95
31.87
30.94
28.43
27.50
27.81
28.63
7.34
28.43
29.05
69
0.15
Bookvalue per sh$
0.47
0.48
0.47
0.46
0.54
0.59
0.66
0.68
0.67
0.73
0.23
6.10%
4.58%
—
0.37
FCF per share$
0.37
0.40
0.41
0.42
0.45
0.53
0.61
0.69
0.66
0.67
0.31
8.10%
6.88%
—
0.08
Dividend per sh$
0.49
0.56
0.56
0.62
0.67
0.75
0.88
0.97
1.03
1.10
0.30
10.58%
8.13%
—
18.16
Div yield (avg)%
8.32
5.42
5.34
6.16
4.78
4.76
4.43
6.03
3.52
3.93
13.42
4.43
5.06
48
22.61
Payout ratio%
25.52
25.06
26.90
25.85
25.61
28.45
31.24
28.85
27.38
28.30
8.20
28.45
27.14
10
15.26
Shares (diluted)M
20.40
21.04
20.71
21.61
23.94
23.30
23.25
24.90
27.86
28.71
14.96
3.70%
4.66%
13
22.40
Buyback yield%
9.16
6.40
5.29
5.86
6.33
6.40
8.88
6.82
6.26
5.69
9.17
6.40
6.37
65
1.238
D/E ratiox
0.443
0.403
0.450
0.417
0.436
0.413
0.395
0.354
0.354
0.322
1.350
0.354
0.408
25
3.895
Enterprise value$M
1.433
1.448
1.384
1.441
1.525
1.636
1.693
1.774
1.681
1.748
8.262
2.77%
2.43%
5
7.786
LT debt$M
1.015
1.152
1.274
1.293
1.534
1.732
1.842
2.114
2.491
2.981
9.803
14.21%
12.80%
41
Revenue
$11.09M
2.32%
1.00×
Cost of revenue
$6.427M
2.12%
0.98×
Operating expenses
$2.375M
2.55%
1.02×