13.65
Revenue$M
9.245
9.899
10.18
10.81
11.41
12.14
12.50
12.90
13.25
14.04
16.41
4.15%
4.66%
77
2.45
Revenue growth%
0.46
0.40
2.13
2.58
0.79
2.39
1.62
1.06
0.40
9.46
16.36
1.06
1.34
62
29.09
Gross margin%
4.92
3.77
2.12
2.46
4.99
6.98
9.78
9.12
6.13
9.28
7.41
6.98
4.95
23
11.19
Operating margin%
18.29
18.85
18.96
18.35
19.87
21.76
22.57
22.91
20.11
16.28
14.82
21.76
19.41
27
11.36
Net margin%
11.05
13.54
14.91
14.24
13.75
12.60
14.30
14.38
14.15
16.36
24.04
14.15
13.95
93
25.94
P/E ratio (avg)x
13.93
13.77
11.84
10.47
11.19
10.29
9.640
8.595
7.314
16.04
36.30
9.640
10.83
62
15.76
EV/EBITx
16.44
14.58
16.09
16.88
14.83
15.33
15.78
14.76
15.18
14.69
17.11
15.18
15.56
77
12.62
FCF yield (avg)%
3.24
0.40
1.37
3.79
2.03
3.22
2.70
0.40
0.40
29.31
19.47
2.03
2.36
29
25.78
FCF margin%
7.77
6.10
7.84
8.36
5.57
5.54
6.06
7.47
7.30
19.97
14.27
6.06
6.70
91
1.765
FCF / Net incomex
2.713
2.678
2.673
2.705
3.092
2.925
2.809
3.059
3.585
1.457
0.224
3.059
2.761
57
4.01
ROIC%
20.86
23.22
22.24
21.37
20.74
18.80
19.62
22.20
23.24
20.54
16.82
20.74
21.12
81
25.11
Return on equity%
16.61
16.08
13.80
13.99
13.68
15.95
13.22
12.97
11.36
5.40
5.65
13.22
13.89
85
14.53
Return on assets%
13.89
15.55
18.19
17.58
18.32
16.77
14.64
12.97
14.84
13.21
10.97
14.84
15.84
33
4.63
EPS$
3.23
3.18
3.78
3.70
4.17
4.55
5.47
6.29
7.56
4.91
5.06
15.37%
8.60%
—
11.93
EPS growth%
28.46
25.48
26.30
24.95
25.32
26.03
23.91
22.64
20.50
4.11
10.62
23.91
25.40
92
3.18
Bookvalue per sh$
3.11
2.91
2.79
2.62
2.74
2.76
2.85
2.63
2.54
6.57
6.80
(0.58%)
(3.49%)
—
6.87
FCF per share$
2.82
2.86
3.12
2.95
3.09
3.28
3.57
3.35
3.82
4.96
6.94
5.32%
3.98%
—
2.44
Dividend per sh$
2.28
2.38
2.10
2.14
1.95
1.96
1.85
1.77
1.52
6.01
3.51
(6.64%)
(4.04%)
—
18.72
Div yield (avg)%
9.48
10.79
11.17
11.74
10.86
8.06
10.53
11.10
9.75
12.45
19.82
10.53
10.66
40
3.23
Payout ratio%
18.00
15.43
18.01
18.04
15.72
14.13
15.46
16.88
18.89
5.08
10.86
15.72
16.30
14
0.981
Shares (diluted)M
1.195
1.295
1.297
1.293
1.320
1.519
1.541
1.463
1.446
0.953
0.973
2.27%
4.34%
92
26.89
Buyback yield%
14.97
14.54
13.55
13.46
16.25
14.97
16.61
16.03
15.55
5.60
9.02
16.03
15.26
53
0.333
D/E ratiox
1.463
1.506
1.604
1.850
2.191
2.629
2.986
2.987
3.213
1.365
0.859
2.986
2.020
11
1.749
Enterprise value$M
4.031
4.113
4.625
5.022
5.536
5.987
6.931
8.077
7.800
13.49
1.529
9.21%
7.63%
9
8.540
LT debt$M
14.98
15.92
14.99
16.35
16.97
16.78
16.67
17.28
16.55
10.09
6.882
0.23%
1.77%
49
Revenue
$13.25M
4.66%
1.00×
Cost of revenue
$9.277M
4.66%
1.00×
Operating expenses
$2.884M
5.11%
1.04×
Spread over hurdle
(4.35%)