3.244
Revenue$M
5.001
5.197
5.468
5.739
6.040
6.451
6.920
7.176
7.541
3.592
3.796
5.61%
5.40%
78
23.12
Revenue growth%
26.32
25.03
25.11
26.72
26.08
23.68
23.45
20.66
20.80
13.35
6.01
23.45
24.47
27
19.39
Gross margin%
19.77
19.45
20.97
20.42
19.17
19.04
17.48
18.98
21.76
3.49
16.57
19.04
19.36
11
16.93
Operating margin%
0.40
0.40
0.40
1.64
3.81
2.20
4.67
6.26
8.58
14.07
19.14
4.67
1.92
28
10.02
Net margin%
30.20
30.19
29.64
28.71
30.89
33.70
34.53
33.05
34.33
29.11
18.09
33.70
30.55
77
36.99
P/E ratio (avg)x
16.88
19.04
19.69
20.50
23.31
24.58
27.14
30.36
31.26
32.89
23.44
27.14
21.90
40
37.02
EV/EBITx
18.75
19.68
19.46
19.88
19.59
20.11
22.02
19.67
22.15
24.11
7.322
20.11
19.67
65
28.30
FCF yield (avg)%
5.60
6.64
9.01
11.73
10.85
9.62
10.30
12.44
15.42
26.53
28.82
10.85
9.96
94
8.11
FCF margin%
35.68
33.41
30.50
29.48
26.50
27.83
29.19
31.84
32.88
6.48
26.66
29.19
31.17
59
0.163
FCF / Net incomex
0.780
0.866
0.867
0.865
0.807
0.890
0.957
1.035
1.036
0.910
0.518
0.957
0.867
18
9.80
ROIC%
10.16
10.80
8.43
8.12
9.43
8.73
9.23
7.02
9.17
21.11
7.88
9.17
8.95
15
20.13
Return on equity%
7.09
9.73
11.02
13.60
12.98
10.32
10.03
10.97
12.25
13.92
17.32
10.97
10.65
11
18.35
Return on assets%
0.40
2.32
0.40
2.12
2.06
3.52
2.37
0.40
0.40
18.66
4.54
2.06
1.28
59
0.57
EPS$
1.30
1.18
1.09
1.03
0.97
1.05
1.19
1.31
1.27
0.63
0.61
4.34%
1.99%
—
14.77
EPS growth%
29.34
26.36
24.45
21.57
20.97
20.28
23.17
22.76
23.03
20.69
27.51
22.76
23.10
11
1.18
Bookvalue per sh$
0.56
0.62
0.71
0.76
0.85
0.93
0.95
1.06
1.07
0.60
0.75
7.29%
8.67%
—
0.25
FCF per share$
1.03
1.19
1.27
1.35
1.27
1.26
1.36
1.52
1.77
0.77
0.60
5.61%
6.33%
—
0.72
Dividend per sh$
1.05
1.16
1.33
1.50
1.63
1.73
1.97
2.16
2.19
0.35
0.21
7.92%
7.47%
—
18.27
Div yield (avg)%
24.00
22.12
19.45
16.88
14.57
17.16
18.56
19.13
18.55
11.65
14.21
18.55
18.85
26
26.79
Payout ratio%
7.77
5.26
8.22
10.74
10.18
12.03
11.80
10.61
12.60
19.29
16.70
11.80
10.45
32
6.411
Shares (diluted)M
5.053
4.608
4.047
4.354
3.937
3.745
3.818
3.675
3.524
6.206
6.286
(4.14%)
(3.28%)
74
11.86
Buyback yield%
10.09
11.60
13.23
15.09
12.86
12.69
14.30
12.10
12.03
23.09
9.33
12.69
12.40
76
0.986
D/E ratiox
1.845
1.775
1.921
2.146
2.251
2.075
1.954
2.098
2.394
1.326
0.255
2.098
2.014
63
6.733
Enterprise value$M
2.827
2.688
2.685
2.909
2.667
2.537
2.568
2.596
2.467
0.487
7.288
(3.24%)
(0.44%)
69
6.905
LT debt$M
1.822
1.921
1.771
1.821
1.820
1.698
1.932
2.081
1.979
2.987
1.226
1.67%
0.48%
51
Revenue
$7.541M
5.40%
1.00×
Cost of revenue
$3.976M
5.56%
1.01×
Operating expenses
$1.841M
5.26%
0.99×
Goodwill & intangibles
16.31%