6.579
Revenue$M
8.379
8.766
9.106
9.553
9.924
10.38
11.11
11.76
12.60
13.35
6.720
6.11%
5.26%
44
4.40
Revenue growth%
20.66
19.65
18.38
20.88
23.51
22.58
23.32
22.70
22.61
23.76
12.85
22.70
22.60
41
22.19
Gross margin%
16.94
19.62
20.73
20.44
23.05
21.19
23.26
21.07
21.10
21.06
27.67
21.10
21.07
59
3.26
Operating margin%
0.40
0.40
0.40
0.40
1.70
0.40
1.57
0.40
0.85
0.68
7.11
0.68
0.40
30
11.92
Net margin%
26.55
24.17
26.22
26.65
28.85
26.89
24.47
22.06
22.64
21.01
8.77
22.64
25.34
81
13.67
P/E ratio (avg)x
20.22
19.33
18.99
19.95
17.39
18.29
18.14
19.44
17.58
16.64
17.77
18.14
18.64
12
31.22
EV/EBITx
23.42
23.73
22.86
23.32
26.60
25.93
26.40
24.65
26.48
30.06
18.80
26.40
25.29
27
4.66
FCF yield (avg)%
9.99
8.24
9.68
12.61
13.46
16.32
18.37
17.43
17.94
19.03
13.46
17.94
14.89
80
28.54
FCF margin%
19.31
18.10
18.11
20.28
20.86
22.26
20.27
21.79
20.95
19.96
29.32
20.95
20.27
8
0.474
FCF / Net incomex
1.688
1.600
1.606
1.787
2.047
2.039
2.006
1.980
1.923
2.153
0.517
2.006
1.951
7
6.45
ROIC%
2.63
1.71
3.48
1.36
0.40
2.80
3.63
2.12
1.87
2.58
7.63
2.58
2.35
76
7.07
Return on equity%
18.87
17.76
17.32
18.45
20.90
19.99
18.55
15.58
16.79
16.60
16.01
16.79
18.10
33
21.03
Return on assets%
5.83
7.16
8.92
8.06
6.44
3.94
5.69
3.04
3.00
2.36
29.43
3.04
5.76
46
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.92%
1.61%
—
25.07
EPS growth%
26.95
26.58
29.09
29.76
29.46
31.60
31.98
31.71
32.12
29.20
9.34
31.71
29.61
86
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.41%
3.35%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.12%
2.07%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.45%)
(2.81%)
—
29.27
Div yield (avg)%
12.72
15.06
16.47
19.27
18.22
16.34
14.39
16.63
14.51
13.64
29.38
14.51
15.70
49
16.17
Payout ratio%
4.20
3.96
1.98
3.51
5.53
5.01
6.81
6.86
8.74
11.33
7.63
6.86
5.27
92
1.433
Shares (diluted)B
1.494
1.503
1.516
1.442
1.543
1.419
1.482
1.500
1.401
1.380
1.452
(2.21%)
(0.82%)
51
10.34
Buyback yield%
12.84
15.42
16.49
14.27
13.48
11.89
13.45
13.36
12.11
9.43
20.38
12.11
13.41
55
0.859
D/E ratiox
0.312
0.264
0.276
0.283
0.243
0.230
0.207
0.213
0.195
0.189
0.715
0.207
0.237
48
1.692
Enterprise value$M
5.320
6.178
6.391
6.259
6.992
7.354
8.748
9.914
10.06
9.929
8.473
7.27%
7.92%
28
2.740
LT debt$M
2.231
2.296
2.027
2.052
2.064
2.231
1.959
1.686
1.799
1.589
8.234
(5.10%)
(2.77%)
15
Revenue
$13.35M
5.26%
1.00×
Cost of revenue
$8.952M
5.24%
1.00×
Operating expenses
$2.349M
5.13%
0.99×