2.043
Revenue$M
7.982
7.873
7.906
7.915
7.759
7.759
7.631
7.753
7.858
7.841
2.123
0.21%
(0.32%)
87
19.38
Revenue growth%
30.05
30.33
30.28
32.26
29.68
30.67
28.44
26.82
24.72
25.86
24.18
26.82
29.87
6
13.45
Gross margin%
31.20
33.60
34.05
31.91
32.17
34.51
36.46
33.88
35.33
37.75
26.47
35.33
33.96
79
6.62
Operating margin%
8.77
5.78
4.23
4.87
6.00
4.33
5.93
8.79
8.37
10.06
29.16
8.37
5.97
38
19.94
Net margin%
13.21
14.31
14.67
13.96
15.76
16.52
18.26
15.44
17.29
17.05
5.75
17.05
15.60
85
29.02
P/E ratio (avg)x
51.24
56.03
57.83
66.96
76.37
78.01
87.29
85.94
95.29
111.1
25.06
87.29
77.19
59
22.22
EV/EBITx
13.48
12.98
13.39
14.02
12.02
10.39
10.21
9.839
9.490
9.080
6.091
9.839
11.20
49
23.91
FCF yield (avg)%
14.17
14.49
15.95
17.55
16.77
17.89
20.39
18.50
19.96
19.39
22.83
19.39
17.72
18
27.60
FCF margin%
19.21
20.41
19.39
17.34
17.07
16.87
19.18
21.70
20.81
21.75
22.68
20.81
19.30
70
0.568
FCF / Net incomex
1.409
1.346
1.433
1.487
1.516
1.708
1.884
2.114
2.182
2.070
0.596
2.070
1.612
90
14.67
ROIC%
23.27
24.02
26.99
29.98
32.42
33.65
31.96
30.12
30.64
32.69
17.92
31.96
30.38
13
25.18
Return on equity%
8.16
8.63
7.99
7.82
8.61
5.92
7.31
9.42
11.85
14.03
6.82
9.42
8.38
93
28.93
Return on assets%
20.80
18.49
15.94
18.59
17.05
15.99
13.53
16.33
16.64
14.27
22.98
15.99
16.49
91
0.13
EPS$
0.17
0.19
0.22
0.22
0.24
0.28
0.28
0.28
0.32
0.36
0.14
8.68%
9.06%
—
8.95
EPS growth%
14.09
15.96
17.77
15.67
16.95
17.11
18.83
21.80
19.18
22.11
13.92
19.18
17.44
45
0.20
Bookvalue per sh$
0.07
0.07
0.08
0.08
0.08
0.10
0.12
0.14
0.17
0.18
0.13
16.69%
10.81%
—
0.17
FCF per share$
0.17
0.19
0.20
0.23
0.23
0.25
0.29
0.33
0.33
0.37
0.23
10.02%
9.21%
—
0.07
Dividend per sh$
0.12
0.13
0.11
0.11
0.11
0.11
0.10
0.10
0.10
0.10
0.19
(1.56%)
(1.16%)
—
20.49
Div yield (avg)%
11.55
14.05
13.68
15.83
15.86
12.98
15.96
14.85
13.68
13.72
5.25
13.72
13.89
94
27.16
Payout ratio%
27.48
28.27
27.42
26.80
27.16
27.53
28.66
29.42
30.90
28.36
19.44
28.66
27.90
44
19.92
Shares (diluted)M
17.05
16.52
14.46
13.05
14.39
12.70
11.96
11.99
11.65
12.54
20.04
(2.72%)
(3.20%)
26
14.92
Buyback yield%
4.08
3.94
5.15
8.05
8.98
7.36
9.33
8.62
10.26
9.42
7.82
9.33
8.33
59
1.300
D/E ratiox
0.643
0.652
0.572
0.541
0.478
0.416
0.383
0.407
0.363
0.360
1.732
0.383
0.447
71
6.324
Enterprise value$M
2.927
3.207
3.521
3.584
3.541
4.048
4.011
4.589
5.181
5.254
1.484
8.21%
7.43%
14
0.363
LT debt$M
1.787
2.098
2.476
2.918
2.924
3.465
3.957
3.874
3.799
3.700
3.311
4.82%
8.06%
32
Revenue
$7.841M
(0.32%)
1.00×
Cost of revenue
$5.488M
(0.32%)
1.00×
Operating expenses
$1.372M
(0.18%)
1.01×
Goodwill & intangibles
17.85%