4.655
Revenue$M
6.194
6.212
6.366
6.548
6.482
6.679
6.622
6.670
6.682
4.838
5.747
0.40%
1.06%
79
11.73
Revenue growth%
21.20
21.96
21.24
21.36
20.54
21.79
23.70
21.35
23.79
11.32
29.51
21.79
21.58
32
9.72
Gross margin%
21.22
20.78
17.97
15.43
15.94
18.57
19.06
21.22
21.81
15.25
16.41
19.06
19.84
68
21.01
Operating margin%
5.97
7.07
9.01
11.31
12.70
12.83
13.47
15.05
16.35
9.65
17.42
13.47
12.00
27
4.87
Net margin%
24.25
23.75
23.10
21.73
21.21
22.26
20.65
18.17
15.64
2.27
19.92
20.65
22.00
92
6.680
P/E ratio (avg)x
23.47
25.61
24.84
27.57
29.72
30.54
28.28
25.49
22.62
12.52
29.59
28.28
25.55
42
26.06
EV/EBITx
18.50
17.12
18.77
21.58
22.16
23.94
27.05
27.77
26.72
9.676
18.01
26.72
21.87
69
10.71
FCF yield (avg)%
24.87
24.36
26.39
26.01
25.07
24.79
26.03
25.81
27.23
27.53
9.88
25.81
25.91
13
17.56
FCF margin%
20.12
18.28
20.59
19.95
22.92
24.67
25.67
26.88
28.79
10.42
12.39
25.67
21.76
79
0.159
FCF / Net incomex
1.930
1.820
1.980
2.019
1.914
1.729
1.730
1.638
1.630
0.420
0.287
1.729
1.867
45
3.75
ROIC%
17.97
16.53
14.71
15.66
14.54
17.43
20.31
20.13
23.12
14.03
10.14
20.13
17.70
32
27.61
Return on equity%
16.32
16.26
18.43
17.77
19.53
20.54
19.73
20.86
21.09
27.32
25.00
20.54
18.98
87
28.48
Return on assets%
9.02
7.57
10.16
7.77
9.90
11.82
14.16
13.19
10.63
10.32
14.55
11.82
10.03
30
0.48
EPS$
0.83
0.94
0.90
0.84
0.78
0.85
0.77
0.84
0.92
0.50
0.57
1.70%
0.86%
—
2.27
EPS growth%
3.59
5.19
6.98
9.59
7.10
8.77
6.47
8.24
8.64
12.92
15.75
8.24
7.04
45
0.56
Bookvalue per sh$
0.24
0.26
0.26
0.29
0.30
0.33
0.34
0.34
0.38
0.37
0.15
5.46%
5.87%
—
0.46
FCF per share$
0.48
0.42
0.46
0.40
0.42
0.40
0.40
0.36
0.35
0.50
0.63
(2.50%)
(2.00%)
—
0.19
Dividend per sh$
0.85
0.80
0.72
0.73
0.76
0.78
0.70
0.75
0.78
1.01
0.53
1.29%
0.11%
—
16.30
Div yield (avg)%
28.01
27.15
29.31
29.26
31.09
30.70
31.68
29.18
30.62
19.54
10.57
30.70
29.28
87
15.24
Payout ratio%
9.70
12.60
10.82
13.06
15.09
16.53
17.64
19.99
21.39
8.50
18.22
17.64
14.07
62
2.856
Shares (diluted)M
3.303
3.610
4.021
4.083
3.835
4.177
4.420
4.519
4.711
2.823
2.725
2.90%
3.57%
38
2.86
Buyback yield%
29.98
28.96
28.61
27.49
27.14
27.93
27.35
24.84
24.54
19.68
5.57
27.14
27.71
89
1.539
D/E ratiox
0.538
0.538
0.548
0.571
0.579
0.573
0.618
0.589
0.569
1.290
0.856
0.579
0.570
57
2.011
Enterprise value$M
4.034
3.968
4.271
3.663
3.203
2.801
2.561
2.234
2.174
3.674
2.053
(9.90%)
(7.38%)
18
4.730
LT debt$M
6.518
6.272
6.240
6.085
6.168
6.500
6.316
7.145
8.080
4.646
2.017
5.83%
4.08%
21
Revenue
$6.682M
1.06%
1.00×
Cost of revenue
$4.071M
1.03%
1.00×
Operating expenses
$1.139M
1.34%
1.03×
Property and equipment
15.04%