20.15
Revenue$M
15.19
15.11
15.08
15.59
15.58
16.01
16.58
17.07
17.09
17.44
21.89
2.28%
1.28%
89
6.23
Revenue growth%
25.29
27.12
28.83
28.04
27.82
26.38
25.26
23.72
23.29
21.22
23.04
23.72
25.84
66
23.82
Gross margin%
22.41
21.11
20.48
21.55
24.42
24.85
26.08
27.48
29.12
29.44
27.39
27.48
24.64
44
2.01
Operating margin%
19.06
21.06
23.62
25.29
27.12
26.57
28.49
31.17
34.00
33.51
21.56
31.17
26.85
16
19.65
Net margin%
12.30
13.50
14.30
15.55
16.72
15.00
16.08
18.28
17.92
15.79
27.70
16.08
15.67
45
25.69
P/E ratio (avg)x
15.40
16.30
16.61
17.25
18.75
19.45
16.98
17.21
18.77
19.60
31.53
18.77
17.23
37
29.33
EV/EBITx
13.10
13.47
13.49
14.45
14.49
14.48
15.01
14.94
16.49
17.25
9.003
15.01
14.48
32
11.20
FCF yield (avg)%
3.34
1.40
3.14
3.14
2.53
2.01
2.90
0.40
0.40
0.40
27.63
0.40
2.27
59
6.61
FCF margin%
18.32
20.42
22.23
23.40
23.59
21.98
21.47
22.06
23.13
22.80
10.05
22.06
22.14
14
1.049
FCF / Net incomex
0.486
0.504
0.514
0.572
0.610
0.596
0.621
0.595
0.626
0.684
0.946
0.621
0.596
62
4.31
ROIC%
5.29
5.18
3.30
5.27
2.34
4.45
3.83
5.83
6.05
5.06
9.22
5.06
5.12
41
29.07
Return on equity%
18.53
15.65
13.28
11.87
13.88
16.86
16.84
18.94
17.78
17.95
23.65
17.78
16.85
48
21.81
Return on assets%
23.05
20.84
19.63
20.73
23.33
20.74
19.80
22.32
23.06
23.15
9.96
22.32
21.58
47
1.17
EPS$
1.20
1.25
1.18
1.29
1.30
1.32
1.41
1.30
1.23
1.32
1.27
0.29%
1.25%
—
6.57
EPS growth%
9.06
7.47
7.19
9.19
8.08
10.47
8.23
5.73
6.10
3.31
19.37
6.10
7.78
55
0.44
Bookvalue per sh$
0.25
0.28
0.32
0.35
0.34
0.32
0.36
0.33
0.36
0.38
0.97
2.03%
3.77%
—
0.58
FCF per share$
0.37
0.38
0.38
0.39
0.36
0.34
0.31
0.34
0.33
0.31
0.24
(2.87%)
(0.59%)
—
0.39
Dividend per sh$
0.45
0.44
0.45
0.49
0.54
0.60
0.60
0.61
0.63
0.73
0.69
6.22%
6.16%
—
18.14
Div yield (avg)%
4.50
3.15
5.02
2.75
0.61
1.70
3.24
4.43
5.57
3.91
17.53
3.91
3.57
68
7.57
Payout ratio%
13.29
12.68
11.94
11.77
13.04
11.86
10.69
12.68
15.64
13.44
19.73
12.68
12.68
16
12.80
Shares (diluted)M
16.67
17.43
16.71
18.35
17.05
17.66
19.89
19.50
19.91
20.41
12.34
3.66%
3.04%
22
4.78
Buyback yield%
25.16
23.51
25.27
22.38
20.49
18.06
17.50
17.42
16.32
15.18
18.84
17.42
19.27
38
0.592
D/E ratiox
1.597
1.628
1.710
1.663
1.895
2.040
2.427
2.601
2.706
2.591
0.561
2.591
1.967
40
9.541
Enterprise value$M
25.76
25.00
23.99
24.25
23.62
26.76
29.36
29.87
32.85
32.52
14.15
6.60%
2.37%
21
23.07
LT debt$M
19.14
22.47
22.95
22.50
21.82
24.70
29.29
35.10
36.94
40.65
8.892
13.25%
9.35%
64
Revenue
$17.44M
1.28%
1.00×
Cost of revenue
$10.43M
1.41%
1.01×
Operating expenses
$2.184M
0.98%
0.97×
Cash and investments
19.71%
Property and equipment
18.21%