3.077
Revenue$M
1.938
1.968
2.052
2.156
2.283
2.353
2.413
2.507
2.572
2.710
3.417
3.49%
4.02%
27
10.48
Revenue growth%
17.82
18.20
20.65
21.12
20.99
19.71
18.17
20.84
18.65
20.86
8.45
19.71
20.18
81
4.25
Gross margin%
13.88
12.08
14.99
16.72
15.41
13.12
12.41
15.05
14.64
15.88
9.74
14.64
14.81
71
15.00
Operating margin%
28.42
29.78
28.49
27.21
28.71
28.23
29.31
27.93
28.04
27.29
11.61
28.04
28.32
40
9.81
Net margin%
34.27
35.16
37.62
40.09
42.11
39.22
39.35
42.26
43.56
43.98
24.34
42.26
39.72
91
29.03
P/E ratio (avg)x
19.00
19.05
20.17
22.56
24.08
23.56
21.99
23.90
21.70
19.79
36.85
21.99
21.84
34
26.74
EV/EBITx
6.661
7.253
7.256
6.896
7.018
6.613
6.329
6.989
6.931
6.525
21.40
6.613
6.914
67
27.97
FCF yield (avg)%
8.99
10.62
12.54
11.82
14.13
14.06
11.37
12.71
11.05
11.29
4.32
11.37
11.60
39
16.97
FCF margin%
22.08
19.54
20.93
21.44
19.27
18.54
19.23
16.89
16.73
18.13
18.39
18.13
19.25
44
0.703
FCF / Net incomex
2.399
2.846
3.170
3.256
3.327
3.743
4.237
4.873
4.814
5.630
0.385
4.814
3.535
38
19.31
ROIC%
15.11
17.52
17.72
19.15
18.67
16.51
15.52
13.99
13.95
13.28
27.09
13.99
16.02
38
12.37
Return on equity%
24.19
21.34
24.23
21.30
19.83
20.76
18.56
17.85
19.62
22.49
26.73
19.62
21.03
46
8.53
Return on assets%
10.83
10.72
12.08
12.57
10.80
13.60
14.42
15.00
12.17
12.85
14.59
13.60
12.37
75
0.16
EPS$
0.13
0.11
0.11
0.10
0.09
0.10
0.09
0.09
0.10
0.09
0.18
(0.59%)
(3.70%)
—
6.04
EPS growth%
27.32
24.71
25.31
23.99
25.14
27.15
26.14
23.93
22.14
21.76
28.88
23.93
24.92
27
0.10
Bookvalue per sh$
0.15
0.16
0.16
0.15
0.16
0.16
0.17
0.15
0.14
0.12
0.18
(5.18%)
(1.72%)
—
0.11
FCF per share$
0.06
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
1.91%
(4.65%)
—
0.02
Dividend per sh$
0.13
0.14
0.13
0.14
0.14
0.15
0.15
0.13
0.13
0.11
0.07
(4.67%)
(0.76%)
—
18.93
Div yield (avg)%
11.37
13.75
14.57
15.03
16.10
14.16
16.38
16.16
17.99
20.15
16.70
16.38
15.56
67
21.27
Payout ratio%
7.85
5.95
4.52
5.10
3.70
3.59
4.68
5.72
5.00
4.10
14.12
4.68
4.84
35
5.034
Shares (diluted)M
5.755
6.112
6.199
5.616
5.929
5.300
4.962
5.155
5.119
5.007
5.112
(3.32%)
(0.87%)
45
17.47
Buyback yield%
5.07
4.04
2.04
1.09
0.40
3.33
1.30
0.40
0.40
3.09
15.79
1.30
1.67
65
0.425
D/E ratiox
2.150
2.309
2.352
2.318
2.587
2.708
2.592
2.674
2.710
2.526
1.106
2.674
2.557
62
0.604
Enterprise value$M
0.645
0.607
0.602
0.651
0.710
0.765
0.723
0.661
0.688
0.650
0.821
(1.76%)
(1.04%)
62
1.411
LT debt$M
1.102
1.025
0.913
0.938
0.811
0.814
0.716
0.653
0.716
0.649
0.539
(4.36%)
(4.87%)
12
Revenue
$2.710M
4.02%
1.00×
Cost of revenue
$1.609M
3.81%
0.98×
Operating expenses
$0.323M
5.48%
1.15×
Goodwill & intangibles
15.45%