1.890
Revenue$M
7.006
7.258
7.625
8.121
8.566
8.921
9.320
9.473
9.712
9.909
2.116
2.96%
3.74%
49
20.70
Revenue growth%
7.29
5.97
4.20
3.72
3.52
0.74
0.40
0.40
3.19
2.91
3.75
0.74
3.35
30
7.14
Gross margin%
21.01
20.97
18.49
20.11
17.25
19.47
19.23
17.33
19.93
18.57
21.07
19.23
19.35
49
14.42
Operating margin%
13.76
13.45
12.10
14.45
17.00
17.09
20.04
19.77
20.02
17.33
5.24
19.77
17.05
77
4.55
Net margin%
6.34
5.58
7.60
8.66
6.42
5.90
7.62
5.11
2.18
3.41
21.46
5.11
6.12
26
14.29
P/E ratio (avg)x
8.550
8.502
7.701
7.406
7.495
6.543
6.229
6.863
7.184
7.578
18.77
6.863
7.450
87
31.84
EV/EBITx
18.30
16.21
17.18
18.58
15.93
13.94
12.35
11.37
10.33
10.80
32.94
11.37
14.94
6
16.75
FCF yield (avg)%
12.60
14.20
16.18
17.60
19.31
21.04
19.07
20.75
23.01
21.84
20.40
21.04
19.19
88
18.73
FCF margin%
23.61
22.80
19.83
20.29
19.76
17.25
17.22
18.54
16.84
16.53
7.17
17.22
19.15
83
1.604
FCF / Net incomex
0.956
1.112
1.267
1.438
1.640
1.766
1.766
1.857
1.939
1.876
0.606
1.857
1.703
16
28.94
ROIC%
9.25
7.35
4.85
2.67
1.43
4.31
2.62
0.40
0.40
2.18
25.25
2.18
2.65
73
16.78
Return on equity%
20.36
20.24
20.22
21.24
19.56
19.34
19.70
19.43
21.60
20.31
13.36
19.70
20.23
39
14.54
Return on assets%
26.21
27.11
27.18
28.22
26.46
23.87
22.45
23.33
21.24
21.52
5.00
22.45
25.04
88
0.13
EPS$
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.13
(4.14%)
(2.56%)
—
18.74
EPS growth%
22.10
19.94
22.23
22.02
21.75
21.73
20.57
17.58
15.51
13.56
28.97
17.58
21.15
59
0.26
Bookvalue per sh$
0.15
0.16
0.15
0.16
0.18
0.18
0.17
0.18
0.17
0.19
0.10
0.76%
2.91%
—
0.20
FCF per share$
0.15
0.17
0.17
0.17
0.17
0.17
0.18
0.18
0.20
0.22
0.04
5.74%
4.69%
—
0.22
Dividend per sh$
0.14
0.14
0.13
0.14
0.15
0.17
0.19
0.21
0.21
0.22
0.24
7.90%
4.04%
—
27.68
Div yield (avg)%
3.34
5.70
4.98
7.06
7.55
9.02
9.98
7.89
6.53
9.10
23.37
9.02
7.31
25
24.73
Payout ratio%
30.10
28.49
26.98
29.03
27.86
27.68
25.94
26.91
29.37
29.80
18.41
27.68
28.17
82
11.20
Shares (diluted)M
14.85
14.48
16.48
15.39
14.26
14.06
14.71
15.44
15.19
14.17
11.30
(0.12%)
(0.50%)
85
2.66
Buyback yield%
17.92
20.73
18.78
20.95
18.23
21.05
21.89
22.12
23.57
20.96
19.85
21.89
20.95
93
0.404
D/E ratiox
1.879
2.109
2.127
2.049
1.945
1.874
1.858
1.867
1.919
1.874
1.786
1.874
1.899
67
0.665
Enterprise value$M
3.054
3.328
4.004
4.316
5.030
5.572
6.161
7.366
7.554
8.858
8.477
11.98%
11.80%
41
1.089
LT debt$M
5.661
5.861
6.268
6.380
7.402
8.413
9.477
10.95
11.12
10.67
4.585
7.59%
8.30%
26
Revenue
$9.909M
3.74%
1.00×
Cost of revenue
$6.555M
3.54%
0.98×
Operating expenses
$2.104M
4.17%
1.04×
Goodwill & intangibles
22.22%