1.508
Revenue$M
9.675
10.18
10.79
11.87
12.83
13.96
15.26
16.55
17.83
18.91
1.579
8.07%
7.93%
56
10.95
Revenue growth%
30.70
30.32
31.34
30.88
33.23
35.58
35.74
36.01
36.67
36.93
16.50
36.01
34.41
7
16.43
Gross margin%
23.34
25.43
22.71
25.43
24.22
21.37
21.86
21.34
21.38
20.17
5.88
21.37
22.28
46
24.09
Operating margin%
21.34
21.54
20.14
22.90
22.54
21.61
22.71
24.84
23.04
25.09
28.43
23.04
22.63
27
4.73
Net margin%
30.33
32.04
29.34
30.79
30.83
32.75
34.95
36.44
36.41
34.40
22.62
34.95
32.40
23
35.62
P/E ratio (avg)x
7.799
8.419
7.794
7.728
7.613
7.754
6.787
5.961
6.113
5.730
31.97
6.113
7.670
58
22.21
EV/EBITx
47.48
48.06
43.81
41.81
47.26
53.48
50.23
49.94
51.38
50.47
22.51
50.47
49.00
24
26.98
FCF yield (avg)%
22.23
22.47
20.65
22.89
20.81
21.37
19.56
20.35
22.02
22.09
29.14
21.37
21.70
25
7.18
FCF margin%
9.42
8.02
5.32
4.89
6.12
3.33
0.91
3.02
2.48
3.75
18.04
3.02
4.32
91
1.436
FCF / Net incomex
1.316
1.150
1.128
1.028
0.976
0.958
1.034
0.953
0.934
0.938
1.250
0.953
1.002
94
24.69
ROIC%
12.98
12.44
12.50
14.11
12.27
14.29
14.55
16.50
14.63
11.70
16.11
14.55
13.54
35
17.96
Return on equity%
16.47
18.59
16.55
14.49
15.43
14.19
13.53
12.91
14.85
12.96
28.71
13.53
14.67
72
20.71
Return on assets%
19.33
21.25
23.13
25.37
27.73
27.88
27.18
28.94
26.03
25.40
18.94
27.18
25.72
12
0.37
EPS$
1.20
1.29
1.32
1.29
1.43
1.44
1.61
1.77
1.94
1.88
0.41
5.69%
6.33%
—
20.28
EPS growth%
23.13
20.53
21.79
23.86
25.90
28.12
26.12
28.39
31.25
29.87
20.91
28.39
26.01
63
0.26
Bookvalue per sh$
1.20
1.21
1.44
1.46
1.75
1.89
1.89
2.06
2.01
2.03
0.25
2.99%
5.06%
—
0.88
FCF per share$
0.46
0.49
0.45
0.48
0.43
0.42
0.42
0.48
0.44
0.45
0.14
0.81%
(1.02%)
—
0.22
Dividend per sh$
1.07
1.11
1.18
1.13
1.23
1.38
1.49
1.70
1.81
1.70
0.57
6.64%
5.62%
—
17.58
Div yield (avg)%
20.90
23.20
20.83
21.63
21.14
22.08
20.17
18.96
16.27
13.93
14.00
18.96
20.86
55
10.05
Payout ratio%
8.09
8.31
10.16
12.33
13.82
15.77
13.75
14.05
12.60
10.68
8.01
13.75
12.47
93
6.633
Shares (diluted)M
5.848
5.970
6.054
5.897
5.054
4.545
4.766
4.696
4.795
4.467
6.772
(2.44%)
(4.29%)
94
15.25
Buyback yield%
1.21
2.78
5.39
7.71
10.00
11.00
11.03
12.00
13.92
14.59
7.24
12.00
10.50
41
1.366
D/E ratiox
1.132
1.202
1.142
1.222
1.111
1.240
1.162
1.144
1.295
1.202
0.837
1.202
1.182
65
10.38
Enterprise value$M
8.883
7.927
7.160
6.550
6.822
6.402
6.769
6.773
6.757
5.889
8.623
(2.90%)
(5.13%)
57
0.735
LT debt$M
2.613
2.758
2.551
2.683
3.064
3.173
3.510
3.825
3.530
3.219
2.569
0.99%
2.22%
28
Revenue
$18.91M
7.93%
1.00×
Cost of revenue
$10.14M
8.05%
1.01×
Operating expenses
$3.248M
7.59%
0.97×