4.811
Revenue$M
3.445
3.579
3.834
4.120
4.281
4.564
4.830
5.151
5.375
5.645
4.934
5.69%
5.57%
67
18.61
Revenue growth%
9.70
9.97
10.71
10.67
9.76
10.50
8.21
5.69
7.93
10.21
20.30
8.21
9.86
14
8.44
Gross margin%
28.71
30.17
27.17
24.46
25.27
24.31
25.13
27.89
26.38
25.40
6.76
25.40
25.89
69
3.07
Operating margin%
3.33
5.96
6.87
6.85
8.29
9.80
6.89
6.70
7.68
4.69
17.90
6.89
6.86
65
2.86
Net margin%
14.14
14.17
12.54
13.00
10.03
7.85
8.52
9.77
11.52
10.96
26.96
9.77
11.24
58
32.01
P/E ratio (avg)x
38.77
38.64
37.26
35.98
39.49
42.21
38.75
39.95
42.08
37.94
30.61
39.95
38.76
50
34.04
EV/EBITx
26.58
27.29
26.14
27.22
29.12
31.86
33.14
30.39
27.67
27.78
26.85
30.39
27.72
9
24.63
FCF yield (avg)%
13.38
11.05
8.29
9.96
11.83
9.33
10.26
9.42
6.77
4.49
28.15
9.33
9.69
80
28.20
FCF margin%
6.46
6.32
8.16
8.31
5.72
6.62
4.83
5.52
5.90
4.57
7.48
5.52
6.11
13
0.705
FCF / Net incomex
1.033
1.015
1.050
1.088
1.239
1.305
1.297
1.276
1.410
1.520
0.324
1.305
1.257
34
18.94
ROIC%
16.21
17.08
18.07
20.24
20.66
20.13
21.73
20.31
19.20
18.99
8.06
20.13
19.67
42
27.31
Return on equity%
12.38
10.38
9.15
6.61
8.69
10.48
13.37
12.68
15.41
13.74
24.43
13.37
11.43
55
22.77
Return on assets%
36.62
39.42
40.31
41.21
41.30
39.69
39.61
41.85
44.60
46.23
15.33
41.85
40.76
21
0.09
EPS$
0.33
0.36
0.39
0.40
0.43
0.50
0.49
0.52
0.56
0.62
0.10
7.77%
8.50%
—
3.43
EPS growth%
28.69
27.60
26.89
28.65
30.89
28.70
28.31
28.97
27.44
29.33
17.28
28.70
28.67
21
0.33
Bookvalue per sh$
0.31
0.30
0.31
0.36
0.35
0.34
0.39
0.38
0.41
0.43
0.27
4.32%
3.24%
—
0.12
FCF per share$
0.39
0.41
0.47
0.53
0.62
0.63
0.60
0.57
0.66
0.77
0.19
4.52%
8.13%
—
0.15
Dividend per sh$
0.31
0.34
0.32
0.36
0.38
0.41
0.38
0.39
0.38
0.35
0.12
(1.52%)
1.28%
—
9.90
Div yield (avg)%
14.95
14.34
16.62
18.45
16.92
14.51
12.09
13.23
12.46
11.42
7.39
12.46
14.42
67
2.10
Payout ratio%
9.18
11.46
13.66
12.99
15.35
16.29
14.47
14.07
14.04
12.45
12.57
14.07
13.85
23
12.58
Shares (diluted)M
9.919
9.026
8.978
9.204
8.628
7.880
7.926
7.313
6.599
7.210
11.94
(3.52%)
(4.01%)
52
27.43
Buyback yield%
0.40
2.13
0.40
2.22
2.89
4.33
6.69
8.63
8.56
8.66
2.67
8.56
3.61
93
0.522
D/E ratiox
0.891
0.804
0.746
0.716
0.798
0.890
0.953
0.858
0.871
0.790
0.760
0.871
0.831
54
5.348
Enterprise value$M
4.309
4.731
4.585
4.660
5.399
6.267
6.455
6.281
6.389
7.393
5.852
6.49%
5.38%
76
5.370
LT debt$M
6.730
6.392
6.617
6.264
6.848
7.511
6.905
7.641
7.353
7.857
2.717
2.79%
2.20%
87
Revenue
$5.645M
5.57%
1.00×
Cost of revenue
$3.298M
5.70%
1.01×
Operating expenses
$1.118M
5.04%
0.95×
Goodwill & intangibles
18.09%
Property and equipment
16.87%