1.306
Revenue$M
1.987
2.123
2.269
2.376
2.514
2.624
2.808
2.948
3.151
3.296
1.409
5.57%
5.72%
81
12.30
Revenue growth%
5.78
3.54
5.74
5.84
3.50
4.85
4.54
5.91
5.91
4.07
25.44
4.85
5.30
17
3.51
Gross margin%
15.81
16.51
16.72
17.79
18.50
19.50
19.07
16.07
15.26
17.03
28.98
17.03
16.88
83
6.95
Operating margin%
4.49
4.10
5.89
8.20
10.68
11.93
11.05
11.55
13.21
16.16
18.02
11.93
10.86
92
24.96
Net margin%
23.44
21.97
24.54
24.98
23.76
26.75
26.44
24.70
27.62
29.20
29.58
26.75
24.84
57
15.50
P/E ratio (avg)x
24.22
25.24
28.45
25.48
23.59
25.81
26.84
27.02
30.29
32.80
36.87
27.02
26.33
53
25.24
EV/EBITx
21.92
24.24
27.76
28.81
27.61
29.29
34.27
37.12
43.62
41.43
21.91
37.12
29.05
76
5.87
FCF yield (avg)%
21.95
20.74
21.52
21.19
24.03
25.78
24.40
25.75
26.75
27.23
29.46
25.78
24.22
34
28.15
FCF margin%
24.24
25.42
27.10
25.20
23.31
22.36
19.41
19.01
21.24
18.43
2.37
19.41
22.84
81
1.605
FCF / Net incomex
2.204
2.559
2.789
3.021
3.263
3.351
3.700
3.508
3.684
4.186
0.714
3.684
3.307
39
15.97
ROIC%
21.01
21.48
20.64
18.33
15.86
15.92
17.29
17.48
15.49
16.44
2.13
16.44
17.38
72
28.33
Return on equity%
16.06
16.34
15.34
15.77
17.07
15.39
16.84
18.73
21.00
19.13
23.16
18.73
16.59
26
23.09
Return on assets%
28.62
25.71
24.78
22.13
20.03
17.16
17.66
20.10
20.19
17.52
26.72
17.66
20.15
78
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.39%
0.73%
—
27.37
EPS growth%
19.19
18.96
21.46
23.13
25.13
27.83
26.59
27.21
27.00
29.09
22.42
27.21
25.86
20
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
1.61%
2.90%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.78%)
(3.98%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.49%
3.16%
—
24.53
Div yield (avg)%
8.38
10.77
12.75
14.34
12.35
14.69
16.64
14.54
13.82
16.68
17.91
14.69
14.08
50
21.60
Payout ratio%
4.94
4.46
7.30
7.60
10.31
13.09
13.56
13.99
12.74
13.07
25.15
13.09
11.53
78
78.99
Shares (diluted)M
115.6
131.0
129.7
142.9
144.5
163.5
170.3
166.3
191.1
204.1
78.78
7.16%
7.25%
38
6.88
Buyback yield%
0.40
0.40
3.13
1.29
4.20
4.76
1.95
0.40
0.40
2.87
9.55
1.95
1.62
67
1.526
D/E ratiox
1.431
1.502
1.487
1.308
1.177
1.095
1.047
0.948
0.942
1.018
1.749
1.018
1.136
25
1.306
Enterprise value$M
3.652
3.686
4.248
4.805
5.096
5.917
6.321
6.163
6.119
6.434
0.219
4.77%
6.33%
80
0.463
LT debt$M
1.986
2.009
1.955
2.078
1.949
2.064
2.118
1.957
1.867
1.758
1.511
(2.04%)
(1.21%)
53
Revenue
$3.296M
5.72%
1.00×
Cost of revenue
$1.807M
5.49%
0.98×
Operating expenses
$0.709M
6.20%
1.05×
Goodwill & intangibles
15.42%