5.058
Revenue$M
7.708
7.701
7.920
8.172
8.372
8.476
8.580
8.848
8.940
8.983
5.441
1.42%
1.57%
81
10.11
Revenue growth%
18.18
19.81
21.11
23.63
24.98
24.36
21.84
23.22
20.58
19.20
4.83
21.84
21.47
19
12.21
Gross margin%
26.30
26.65
25.00
26.65
26.03
24.32
25.99
23.51
25.28
24.95
13.91
24.95
25.64
56
16.71
Operating margin%
26.52
28.21
26.19
23.45
24.64
22.14
21.11
18.55
20.25
18.49
12.63
20.25
22.80
56
4.78
Net margin%
16.80
15.13
17.22
19.07
19.33
17.86
16.78
15.91
13.26
14.23
9.37
15.91
16.79
40
30.57
P/E ratio (avg)x
26.23
26.30
25.61
25.42
25.02
24.10
27.12
30.35
31.39
31.75
14.48
30.35
26.26
9
9.439
EV/EBITx
6.649
6.585
6.100
5.363
4.989
5.391
4.880
4.899
4.415
4.158
11.19
4.880
5.176
49
24.59
FCF yield (avg)%
6.52
9.51
11.08
11.44
8.84
11.12
11.78
14.51
17.18
18.10
24.46
14.51
11.28
36
2.17
FCF margin%
5.35
7.74
9.34
12.22
11.22
9.24
6.68
7.75
10.01
7.22
2.68
7.75
8.50
65
1.760
FCF / Net incomex
0.562
0.553
0.624
0.611
0.604
0.604
0.646
0.652
0.619
0.703
0.284
0.646
0.615
17
12.32
ROIC%
28.24
26.89
25.42
24.07
23.14
26.13
24.47
22.95
24.81
27.40
21.04
24.81
25.12
7
7.84
Return on equity%
18.09
15.79
14.32
12.92
15.39
14.73
17.32
20.22
20.32
21.15
6.72
20.22
16.56
15
21.26
Return on assets%
13.55
14.74
17.01
16.42
16.27
13.63
13.92
14.88
12.21
10.49
3.63
13.63
14.33
89
0.18
EPS$
0.14
0.15
0.15
0.14
0.14
0.16
0.15
0.15
0.17
0.17
0.19
3.74%
1.93%
—
18.72
EPS growth%
22.44
21.02
22.54
23.95
25.44
28.13
28.25
27.68
25.89
27.47
14.87
27.68
25.66
13
0.12
Bookvalue per sh$
0.13
0.12
0.12
0.11
0.09
0.09
0.09
0.09
0.09
0.08
0.21
(2.53%)
(4.14%)
—
0.13
FCF per share$
0.14
0.16
0.17
0.19
0.18
0.19
0.20
0.23
0.24
0.23
0.15
5.41%
4.07%
—
0.12
Dividend per sh$
0.13
0.14
0.16
0.17
0.18
0.19
0.22
0.25
0.28
0.32
0.22
11.84%
9.04%
—
21.40
Div yield (avg)%
27.40
30.39
30.70
28.78
29.67
30.69
32.15
32.74
29.90
30.93
14.00
30.93
30.54
40
6.66
Payout ratio%
16.72
16.86
17.70
18.97
16.60
18.46
15.46
13.55
11.64
12.94
10.36
13.55
16.66
44
17.85
Shares (diluted)M
25.24
24.68
26.23
27.97
27.93
31.21
33.20
37.77
44.78
50.12
17.89
12.41%
8.92%
32
18.25
Buyback yield%
11.08
11.14
13.64
14.30
12.83
14.21
11.98
11.72
9.40
8.28
6.99
11.72
11.85
62
0.980
D/E ratiox
2.329
2.703
3.236
3.382
3.587
4.214
4.931
4.997
5.016
5.516
0.397
4.997
3.900
41
2.868
Enterprise value$M
1.474
1.537
1.345
1.161
1.134
1.018
1.024
1.039
1.097
0.964
4.727
(3.21%)
(3.93%)
13
1.051
LT debt$M
0.648
0.579
0.546
0.558
0.607
0.642
0.701
0.683
0.607
0.638
3.688
0.99%
(1.08%)
57
Revenue
$8.983M
1.57%
1.00×
Cost of revenue
$5.691M
1.52%
1.00×
Operating expenses
$2.247M
1.93%
1.04×
Goodwill & intangibles
17.60%