4.955
Revenue$M
7.359
7.835
8.548
9.175
9.779
10.53
11.59
12.63
13.68
14.60
5.537
8.34%
8.07%
49
29.88
Revenue growth%
35.76
35.99
36.64
34.96
33.34
30.58
29.78
32.11
30.07
32.91
9.91
30.58
33.12
76
16.57
Gross margin%
19.92
18.90
20.50
22.83
23.49
20.78
18.42
21.08
20.37
20.61
20.45
20.61
20.56
89
24.16
Operating margin%
26.34
26.50
23.91
24.51
22.68
24.18
22.14
22.88
21.32
21.33
13.91
22.14
23.40
15
14.07
Net margin%
9.82
12.32
11.92
13.62
11.33
10.13
10.80
11.61
10.03
8.14
16.67
10.13
11.07
22
32.10
P/E ratio (avg)x
35.27
34.81
31.00
34.63
31.40
30.77
31.62
29.81
27.54
29.17
32.68
29.81
31.20
78
14.85
EV/EBITx
14.82
14.95
16.99
17.73
19.07
20.31
22.25
20.49
20.60
20.87
16.71
20.60
19.69
84
11.23
FCF yield (avg)%
10.03
11.73
11.28
13.63
12.03
9.22
8.70
9.45
9.60
11.45
23.91
9.45
10.66
43
26.29
FCF margin%
27.89
28.16
28.68
29.86
30.19
29.47
28.94
28.55
26.02
26.24
26.52
28.55
28.61
94
1.374
FCF / Net incomex
1.149
1.239
1.232
1.313
1.271
1.317
1.127
1.122
1.207
1.250
0.498
1.207
1.236
45
2.53
ROIC%
21.12
19.87
19.81
20.83
22.47
21.92
19.43
21.37
19.75
18.43
25.28
19.75
20.35
59
21.04
Return on equity%
25.50
27.58
28.96
26.88
24.94
24.31
25.60
24.09
21.37
23.64
23.80
24.09
25.22
16
4.64
Return on assets%
30.88
29.31
30.53
30.75
28.89
26.66
26.52
25.34
25.97
23.58
4.37
25.97
27.78
22
0.11
EPS$
0.19
0.21
0.23
0.26
0.25
0.26
0.28
0.31
0.34
0.38
0.11
8.39%
8.34%
—
20.66
EPS growth%
13.37
16.24
13.49
12.01
9.96
11.94
10.34
12.18
13.64
15.80
7.10
12.18
12.77
38
0.21
Bookvalue per sh$
0.32
0.33
0.34
0.33
0.32
0.31
0.33
0.34
0.39
0.43
0.18
6.37%
3.80%
—
0.07
FCF per share$
0.30
0.36
0.35
0.40
0.43
0.52
0.54
0.55
0.55
0.64
0.09
8.27%
9.18%
—
0.04
Dividend per sh$
0.40
0.44
0.48
0.48
0.57
0.58
0.70
0.78
0.85
1.00
0.05
12.05%
11.29%
—
25.49
Div yield (avg)%
20.51
20.14
19.92
20.68
22.84
20.91
19.93
18.17
15.20
16.71
27.01
18.17
20.04
7
14.50
Payout ratio%
6.45
8.93
7.59
7.89
6.52
6.85
6.70
8.59
7.27
5.84
25.13
6.85
7.06
80
16.82
Shares (diluted)M
21.51
24.05
23.28
26.06
24.41
23.00
25.63
27.87
29.51
30.73
16.48
4.71%
4.54%
94
3.82
Buyback yield%
11.29
14.25
14.89
15.14
16.79
17.08
18.88
17.76
18.48
17.95
6.77
17.95
16.93
16
1.622
D/E ratiox
0.438
0.405
0.355
0.314
0.312
0.306
0.326
0.337
0.326
0.296
1.283
0.326
0.326
13
5.419
Enterprise value$M
21.09
23.02
27.52
30.84
33.07
37.03
43.40
42.44
42.76
48.12
0.677
7.79%
9.70%
59
11.42
LT debt$M
12.45
13.09
12.78
12.49
13.23
11.58
11.67
12.72
12.49
12.44
6.132
(1.21%)
(0.24%)
53
Revenue
$14.60M
8.07%
1.00×
Cost of revenue
$8.264M
8.21%
1.01×
Operating expenses
$1.818M
6.68%
0.88×
Cash and investments
16.70%
Property and equipment
16.15%