19.83
Revenue$M
31.44
31.62
32.14
32.40
33.07
33.89
33.87
35.07
35.57
35.72
21.73
1.55%
1.53%
84
14.83
Revenue growth%
19.43
20.59
23.09
20.84
22.15
22.96
20.06
21.04
19.87
22.66
28.02
21.04
20.94
29
6.99
Gross margin%
8.29
5.85
3.68
5.50
6.80
7.86
6.62
4.17
4.31
6.45
9.16
6.45
6.15
47
2.23
Operating margin%
32.77
34.72
34.14
36.86
39.06
37.28
34.60
33.76
33.52
35.41
7.32
34.60
34.66
51
16.66
Net margin%
10.33
12.91
11.02
8.08
7.13
9.03
11.85
14.43
16.66
16.90
29.09
14.43
11.43
95
29.18
P/E ratio (avg)x
43.13
46.74
45.61
44.74
49.68
54.29
56.34
60.73
67.75
78.24
18.46
60.73
51.98
85
34.00
EV/EBITx
13.82
14.86
14.37
14.16
13.34
12.86
14.30
14.98
16.26
16.14
27.07
14.98
14.33
12
14.80
FCF yield (avg)%
31.58
29.40
31.14
28.53
30.05
32.04
34.74
34.41
33.49
31.61
28.10
33.49
31.59
23
29.60
FCF margin%
15.74
18.09
16.55
15.73
12.75
11.67
11.42
9.56
9.62
11.46
21.48
11.42
12.21
89
1.719
FCF / Net incomex
1.103
1.167
1.293
1.203
1.224
1.088
1.086
1.058
1.094
1.129
0.345
1.088
1.116
62
17.32
ROIC%
1.20
3.07
0.64
1.62
1.30
3.68
5.45
2.94
0.99
2.56
8.33
2.94
2.09
85
20.53
Return on equity%
9.61
6.63
6.24
8.64
8.77
8.70
9.28
9.64
6.81
9.41
13.51
9.28
8.74
79
19.35
Return on assets%
11.65
13.67
14.93
14.84
17.11
19.20
21.65
21.27
23.05
24.02
7.90
21.65
18.16
91
2.47
EPS$
5.80
6.41
6.16
6.08
7.18
8.01
9.18
9.51
11.01
11.99
2.56
10.82%
8.27%
—
24.53
EPS growth%
33.72
36.70
33.75
32.05
32.40
32.36
30.52
29.45
28.41
27.40
27.63
29.45
32.21
67
1.50
Bookvalue per sh$
3.02
2.90
2.92
3.24
3.63
3.45
3.80
3.97
4.23
4.35
4.64
3.68%
3.01%
—
3.46
FCF per share$
3.62
3.24
3.35
3.23
2.86
2.70
2.71
2.95
2.64
2.58
1.02
(2.06%)
(4.36%)
—
1.94
Dividend per sh$
2.63
2.60
2.94
3.09
3.35
3.27
3.86
3.69
3.63
3.60
1.47
1.48%
3.25%
—
13.29
Div yield (avg)%
23.19
23.91
24.75
25.85
28.29
31.17
31.99
34.07
34.41
34.93
5.46
34.07
29.73
31
29.51
Payout ratio%
25.87
28.79
29.49
32.46
33.69
36.45
33.81
31.05
30.10
28.08
16.68
31.05
30.58
95
8.209
Shares (diluted)M
11.81
11.56
13.18
13.78
13.19
15.38
15.09
15.72
15.60
17.12
8.144
5.35%
5.41%
28
24.28
Buyback yield%
15.11
17.58
15.63
14.53
17.30
15.08
17.14
18.54
19.05
16.92
28.76
17.14
17.03
15
1.353
D/E ratiox
0.220
0.218
0.216
0.239
0.249
0.278
0.299
0.290
0.322
0.316
0.955
0.299
0.264
85
20.27
Enterprise value$M
39.08
41.28
39.45
40.13
43.27
47.00
46.05
45.87
47.61
47.89
2.483
2.05%
2.14%
66
24.04
LT debt$M
32.44
35.90
39.62
39.02
36.04
35.74
38.23
42.33
41.08
45.46
17.15
4.75%
3.21%
40
Revenue
$35.72M
1.53%
1.00×
Cost of revenue
$25.01M
1.53%
1.00×
Operating expenses
$7.562M
1.31%
0.98×
Goodwill & intangibles
16.61%