2.244
Revenue$M
51.83
53.02
52.01
51.86
53.16
53.70
55.05
56.20
55.32
2.322
2.474
1.30%
0.52%
68
26.44
Revenue growth%
5.57
6.09
6.93
4.23
5.16
2.77
0.40
0.72
1.56
17.56
12.64
1.56
4.70
31
20.27
Gross margin%
22.02
20.53
22.79
22.97
23.53
25.64
27.73
30.43
28.56
13.07
19.08
27.73
23.51
25
3.63
Operating margin%
21.29
19.13
21.08
22.15
21.76
23.68
22.51
20.02
19.14
24.38
24.24
21.76
21.53
51
2.66
Net margin%
31.38
30.68
28.89
29.02
26.24
25.92
23.86
24.36
21.49
3.40
5.83
24.36
27.57
7
16.67
P/E ratio (avg)x
10.08
9.039
9.991
8.761
8.308
7.724
6.910
7.458
7.939
28.73
7.191
7.724
8.534
47
19.36
EV/EBITx
28.24
24.37
22.02
19.19
20.76
20.65
18.23
16.47
15.13
8.257
10.96
18.23
20.70
19
23.99
FCF yield (avg)%
17.29
15.62
16.03
16.72
19.47
20.51
19.31
22.23
21.37
29.17
6.30
20.51
18.46
54
26.86
FCF margin%
18.84
21.30
21.28
22.84
23.93
21.34
21.10
23.39
21.72
6.35
28.51
21.72
21.32
85
0.206
FCF / Net incomex
1.194
1.335
1.505
1.467
1.524
1.659
1.635
1.611
1.453
0.298
1.583
1.611
1.486
79
26.22
ROIC%
11.46
11.89
10.60
9.61
7.36
5.55
3.14
3.25
4.06
12.67
29.00
4.06
8.49
63
29.79
Return on equity%
14.62
14.32
12.65
9.69
7.87
7.54
6.65
8.78
6.22
12.76
20.90
7.54
9.23
62
19.54
Return on assets%
30.68
29.12
30.35
27.62
27.50
28.51
27.28
29.11
31.23
21.40
29.68
28.51
29.12
17
1.27
EPS$
2.88
2.94
3.09
2.85
2.74
2.99
2.89
2.61
2.70
1.37
1.51
(1.09%)
(0.71%)
—
8.75
EPS growth%
6.05
5.62
6.98
5.43
2.73
4.82
2.72
0.85
3.52
3.79
18.79
2.73
5.13
44
1.84
Bookvalue per sh$
5.14
5.00
5.33
6.37
7.00
6.96
7.38
8.11
9.42
0.60
2.09
8.12%
7.79%
—
1.14
FCF per share$
3.51
3.65
3.42
3.59
3.77
4.07
4.35
4.02
4.61
3.48
0.78
5.15%
2.41%
—
3.55
Dividend per sh$
3.29
3.11
3.22
3.12
2.99
3.13
3.47
3.74
3.45
1.75
1.42
2.06%
(0.97%)
—
17.63
Div yield (avg)%
9.43
11.92
13.69
11.02
11.91
12.26
14.44
12.37
10.20
27.73
28.59
12.26
11.92
22
27.21
Payout ratio%
16.72
15.14
12.30
14.75
16.24
14.42
12.98
10.64
7.64
13.62
3.33
12.98
14.58
36
14.40
Shares (diluted)M
21.29
21.49
23.17
22.97
26.59
30.00
31.93
32.79
36.03
14.23
14.83
9.42%
5.58%
20
3.39
Buyback yield%
25.73
27.96
29.11
30.91
32.57
31.61
31.88
33.74
34.93
14.59
27.64
32.57
31.26
86
1.021
D/E ratiox
1.478
1.389
1.313
1.432
1.293
1.264
1.200
1.190
1.097
1.422
0.853
1.200
1.303
83
32.69
Enterprise value$M
10.95
9.721
10.39
9.327
9.232
8.002
7.988
7.775
7.779
23.42
30.92
(3.57%)
(2.95%)
14
44.08
LT debt$M
84.24
95.86
104.9
98.61
104.2
117.9
122.8
121.1
138.6
45.28
29.08
7.04%
7.15%
32
Revenue
$55.32M
0.52%
1.00×
Cost of revenue
$38.73M
0.52%
1.00×
Operating expenses
$9.263M
0.72%
1.02×
Goodwill & intangibles
20.77%
Spread over hurdle
(1.55%)