1.823
Revenue$M
6.438
6.404
6.532
6.712
6.916
7.050
7.020
7.171
7.189
7.415
1.897
1.40%
1.68%
22
12.44
Revenue growth%
21.90
20.69
23.49
23.96
24.60
26.18
24.01
24.75
23.67
21.17
13.73
24.01
23.81
37
13.86
Gross margin%
23.63
24.12
22.33
25.23
24.46
24.79
26.39
25.75
26.76
24.47
4.33
25.75
24.63
86
7.42
Operating margin%
8.06
5.09
4.14
2.31
0.88
3.17
4.27
1.66
0.40
0.40
3.25
1.66
2.74
86
15.22
Net margin%
32.38
34.33
34.92
36.20
34.00
31.18
29.24
26.64
27.30
27.33
18.70
27.33
31.78
29
19.57
P/E ratio (avg)x
13.66
13.80
15.13
16.48
16.72
16.18
15.87
16.48
17.51
19.28
36.06
16.48
16.33
65
34.06
EV/EBITx
35.61
34.98
35.27
40.65
41.05
39.16
39.12
42.80
46.07
45.38
28.14
42.80
39.91
93
12.20
FCF yield (avg)%
20.85
18.68
20.33
18.84
21.70
19.09
21.84
21.47
23.61
22.65
23.34
21.84
21.16
35
14.40
FCF margin%
27.13
27.61
28.58
28.18
27.56
27.53
30.29
31.24
28.33
30.95
2.31
30.29
28.25
9
0.427
FCF / Net incomex
1.673
1.927
2.243
2.614
2.812
2.717
3.215
3.742
4.095
4.302
0.448
3.742
2.765
27
8.09
ROIC%
18.45
17.63
15.90
15.92
16.79
14.77
12.66
15.39
13.62
10.83
7.40
13.62
15.64
46
27.92
Return on equity%
18.46
17.91
18.11
20.94
20.43
19.25
19.11
20.05
20.24
21.71
6.42
20.05
19.65
87
22.26
Return on assets%
13.16
12.48
10.43
7.94
9.34
9.32
8.20
5.28
6.88
9.62
15.19
8.20
9.33
15
0.32
EPS$
0.75
0.83
0.96
1.05
1.00
0.99
1.15
1.35
1.54
1.61
0.35
9.99%
9.34%
—
18.54
EPS growth%
24.58
23.66
24.18
23.56
21.26
20.22
17.47
15.25
15.37
12.61
16.63
15.37
20.74
22
0.32
Bookvalue per sh$
0.38
0.44
0.48
0.52
0.62
0.63
0.67
0.67
0.66
0.75
0.59
3.97%
6.93%
—
0.39
FCF per share$
0.44
0.42
0.40
0.38
0.37
0.34
0.36
0.33
0.34
0.30
0.59
(4.08%)
(5.13%)
—
0.10
Dividend per sh$
0.44
0.49
0.48
0.46
0.51
0.53
0.59
0.55
0.61
0.65
0.43
4.97%
3.03%
—
25.26
Div yield (avg)%
17.85
16.92
14.03
11.49
13.13
11.28
13.02
12.75
11.26
10.37
19.98
11.28
12.88
75
18.43
Payout ratio%
28.12
27.15
24.39
22.68
25.17
24.27
23.27
22.28
19.74
18.28
12.52
22.28
23.77
43
9.353
Shares (diluted)M
8.860
8.062
8.001
8.349
7.159
7.313
6.836
7.232
7.192
7.177
9.618
0.05%
(2.45%)
21
27.48
Buyback yield%
19.93
21.71
19.99
18.21
17.25
15.67
17.69
18.50
21.29
20.04
27.95
18.50
19.21
81
0.663
D/E ratiox
0.944
0.862
0.756
0.696
0.686
0.677
0.705
0.737
0.693
0.694
1.171
0.694
0.700
38
1.961
Enterprise value$M
5.506
6.284
7.094
7.297
7.172
6.980
7.861
8.395
10.07
10.18
2.500
7.25%
8.14%
81
6.102
LT debt$M
2.835
2.811
3.323
3.532
3.974
4.530
4.551
5.230
5.224
6.168
6.770
9.19%
8.74%
62
Revenue
$7.415M
1.68%
1.00×
Cost of revenue
$3.520M
1.61%
0.99×
Operating expenses
$1.657M
1.70%
1.00×
Goodwill & intangibles
16.06%
Spread over hurdle
75.92%