5.333
Revenue$M
4.696
4.983
5.242
5.521
6.028
6.532
7.071
7.440
7.952
8.657
5.969
7.51%
7.31%
66
19.61
Revenue growth%
27.79
29.18
27.61
25.01
25.24
27.74
28.97
28.69
29.27
30.38
8.52
28.97
28.24
66
2.97
Gross margin%
19.44
20.48
20.07
19.20
20.36
18.08
17.26
18.25
17.21
19.34
29.43
18.08
19.27
6
23.02
Operating margin%
8.00
5.30
6.11
5.73
8.28
9.52
11.66
9.76
11.30
8.42
11.31
9.76
8.35
42
27.55
Net margin%
10.01
9.05
11.93
14.69
17.52
16.17
18.85
19.88
20.38
20.38
4.93
19.88
16.84
72
36.51
P/E ratio (avg)x
26.71
26.77
31.17
31.71
30.26
30.95
30.86
32.30
35.87
35.54
28.81
32.30
31.06
21
32.52
EV/EBITx
14.95
14.97
16.62
17.74
20.79
20.71
19.83
23.14
24.46
26.25
34.44
23.14
20.27
39
22.38
FCF yield (avg)%
3.99
5.72
6.57
7.94
5.21
2.79
2.37
4.15
5.80
6.90
13.31
4.15
5.46
25
14.64
FCF margin%
3.40
0.46
3.05
4.30
7.25
4.88
7.12
7.24
4.86
4.89
12.77
4.89
4.87
29
0.310
FCF / Net incomex
1.149
0.989
0.852
0.775
0.673
0.689
0.695
0.677
0.581
0.584
0.290
0.677
0.692
12
29.31
ROIC%
12.45
9.74
11.00
11.34
12.75
14.51
11.96
13.91
12.15
11.57
4.53
12.15
12.06
5
21.00
Return on equity%
13.56
12.23
13.73
10.92
13.08
13.46
14.04
12.22
10.88
12.09
9.43
12.22
12.65
28
28.40
Return on assets%
21.66
23.95
26.37
26.92
25.08
24.76
23.48
24.10
22.78
23.19
21.90
23.48
24.02
32
0.76
EPS$
0.70
0.82
0.81
0.94
1.07
1.26
1.33
1.53
1.86
2.04
0.83
13.75%
10.98%
—
25.83
EPS growth%
6.34
4.69
4.14
6.11
4.11
6.93
6.25
4.58
2.32
4.85
24.34
4.85
4.77
34
0.67
Bookvalue per sh$
0.85
0.83
0.77
0.80
0.80
0.82
0.89
0.99
1.02
0.98
0.49
4.15%
1.82%
—
0.85
FCF per share$
0.66
0.70
0.75
0.80
0.78
0.84
0.81
0.94
1.04
1.08
0.44
6.75%
6.17%
—
0.22
Dividend per sh$
0.14
0.15
0.17
0.17
0.19
0.20
0.18
0.19
0.18
0.17
0.91
(1.36%)
2.90%
—
13.97
Div yield (avg)%
29.13
30.55
32.88
35.25
33.46
33.59
36.16
36.39
35.65
36.19
4.29
36.16
34.42
66
10.02
Payout ratio%
32.15
35.13
33.78
34.94
35.49
32.50
32.46
34.45
34.76
32.95
17.36
32.95
34.11
81
4.993
Shares (diluted)M
4.785
5.100
5.190
5.662
5.303
5.332
5.709
5.204
5.391
5.230
5.087
(0.27%)
0.13%
55
4.64
Buyback yield%
28.30
25.93
24.34
25.77
28.65
26.78
28.91
26.99
24.58
23.23
17.23
26.78
26.36
15
1.496
D/E ratiox
0.557
0.528
0.562
0.578
0.536
0.560
0.593
0.552
0.487
0.520
0.699
0.552
0.554
81
1.556
Enterprise value$M
6.718
7.491
8.539
8.390
8.224
7.929
8.266
8.757
9.087
9.173
4.143
2.21%
3.60%
44
4.160
LT debt$M
6.194
6.582
6.574
6.490
6.475
7.162
8.114
7.446
7.090
7.083
4.328
1.81%
0.96%
70
Revenue
$8.657M
7.31%
1.00×
Cost of revenue
$5.398M
7.27%
1.00×
Operating expenses
$1.815M
7.27%
1.00×