0.264
Revenue$M
1.334
1.347
1.398
1.431
1.498
1.520
1.573
1.619
1.660
1.727
0.272
2.89%
2.80%
53
22.33
Revenue growth%
6.92
4.87
6.64
7.77
5.86
3.27
0.73
3.70
0.98
0.40
19.97
0.98
4.28
10
23.79
Gross margin%
3.91
5.62
7.44
6.98
5.79
7.70
8.27
7.50
9.87
7.01
10.45
7.70
7.22
27
27.66
Operating margin%
13.50
11.86
12.69
14.70
16.37
16.77
16.96
17.43
20.17
20.54
16.50
17.43
16.57
66
21.64
Net margin%
15.59
18.00
18.02
20.79
19.52
20.03
21.16
22.15
23.36
20.84
13.97
21.16
20.41
82
15.73
P/E ratio (avg)x
20.85
19.75
21.69
19.90
18.83
17.48
19.03
17.82
15.65
15.33
31.65
17.48
18.93
8
32.12
EV/EBITx
5.507
5.533
5.942
5.643
5.954
6.454
6.605
6.612
7.097
7.717
24.48
6.612
6.204
28
17.43
FCF yield (avg)%
22.44
21.60
24.54
25.85
26.99
29.92
28.17
27.34
28.57
26.51
8.28
28.17
26.75
75
9.28
FCF margin%
21.02
21.12
19.76
21.88
24.62
23.24
25.45
25.41
26.55
25.60
11.28
25.45
23.93
38
0.239
FCF / Net incomex
2.226
2.618
2.931
3.217
3.479
3.892
4.380
4.412
4.454
4.951
0.727
4.412
3.686
7
23.08
ROIC%
31.53
32.18
33.85
34.42
35.44
34.07
31.97
33.57
34.22
34.62
6.88
34.07
33.96
90
24.28
Return on equity%
27.32
27.43
27.18
28.87
27.16
27.81
25.18
22.90
22.90
20.32
28.32
22.90
27.17
41
25.03
Return on assets%
18.11
19.03
20.92
22.96
22.86
24.03
25.87
25.46
28.29
26.14
7.00
25.87
23.50
43
0.23
EPS$
0.38
0.33
0.31
0.34
0.36
0.36
0.36
0.36
0.37
0.34
0.24
(0.62%)
(0.54%)
—
7.41
EPS growth%
29.01
26.78
28.82
27.64
28.69
25.77
23.25
20.53
20.96
20.41
4.84
20.96
26.28
92
0.27
Bookvalue per sh$
0.24
0.21
0.23
0.24
0.21
0.22
0.19
0.16
0.18
0.19
0.57
(2.33%)
(2.46%)
—
0.41
FCF per share$
0.33
0.34
0.36
0.40
0.42
0.47
0.48
0.53
0.51
0.54
0.34
5.18%
5.80%
—
0.51
Dividend per sh$
0.33
0.30
0.29
0.25
0.27
0.26
0.27
0.28
0.29
0.25
0.25
(0.93%)
(2.75%)
—
17.35
Div yield (avg)%
9.93
7.46
7.20
8.74
7.00
6.27
8.46
7.83
6.85
4.41
9.80
6.85
7.33
37
12.16
Payout ratio%
20.14
21.38
18.83
21.18
20.85
19.77
21.88
18.89
19.01
19.52
6.19
19.52
19.96
65
3.201
Shares (diluted)M
4.710
5.345
5.687
6.256
6.540
7.432
7.818
7.654
8.435
9.331
3.254
7.37%
7.55%
52
27.70
Buyback yield%
5.26
4.65
5.96
5.78
4.37
3.32
2.79
5.14
5.15
3.92
21.82
3.92
4.89
31
1.004
D/E ratiox
1.611
1.884
1.866
1.851
1.766
1.952
2.027
2.336
2.290
2.163
0.725
2.163
1.918
10
1.194
Enterprise value$M
0.292
0.296
0.288
0.277
0.274
0.317
0.301
0.317
0.323
0.378
0.094
6.65%
2.64%
34
0.631
LT debt$M
1.268
1.286
1.315
1.315
1.428
1.311
1.164
1.164
1.146
1.225
0.696
(3.03%)
0.30%
29
Revenue
$1.727M
2.80%
1.00×
Cost of revenue
$0.790M
2.59%
0.98×
Operating expenses
$0.415M
3.04%
1.02×
Property and equipment
16.85%
Goodwill & intangibles
16.49%
Spread over hurdle
25.85%