65.40
Revenue$M
56.23
61.74
65.80
71.29
78.86
86.71
92.37
102.3
111.5
121.5
71.37
9.03%
8.91%
23
5.95
Revenue growth%
1.47
0.82
2.16
0.68
0.40
2.76
2.06
1.74
2.88
5.03
10.16
2.76
1.90
13
3.33
Gross margin%
24.08
24.14
23.77
25.59
26.77
24.61
22.73
22.76
24.57
22.09
6.27
22.76
24.11
7
5.80
Operating margin%
6.51
5.04
2.73
4.26
5.96
6.66
6.42
3.49
2.80
1.54
11.39
3.49
4.65
24
18.86
Net margin%
19.99
21.28
19.74
20.33
21.32
19.72
19.62
17.73
17.44
17.99
6.53
17.99
19.73
17
8.814
P/E ratio (avg)x
41.87
44.72
48.29
52.08
51.22
52.62
51.73
46.53
41.94
47.32
29.58
47.32
47.81
59
37.83
EV/EBITx
25.85
29.58
32.58
32.89
33.43
36.56
41.43
42.62
51.69
51.08
8.296
42.62
35.00
7
25.16
FCF yield (avg)%
11.26
12.83
10.05
8.10
7.82
9.00
10.26
9.27
10.14
8.80
10.09
9.27
9.66
37
13.17
FCF margin%
16.25
14.31
17.22
18.23
16.80
18.60
19.20
18.65
17.92
15.60
8.55
18.60
17.57
13
0.787
FCF / Net incomex
1.148
1.283
1.344
1.327
1.324
1.317
1.419
1.504
1.624
1.765
0.844
1.504
1.336
86
23.77
ROIC%
20.40
21.47
22.96
24.45
22.61
22.35
24.51
21.79
24.24
21.85
12.90
22.35
22.48
95
27.84
Return on equity%
19.16
20.12
19.97
18.99
16.68
17.81
18.71
20.45
17.77
17.80
17.58
17.81
18.85
12
14.83
Return on assets%
15.68
12.96
14.77
16.31
13.49
14.51
16.51
13.97
16.58
18.61
7.39
16.51
15.22
63
0.32
EPS$
0.41
0.38
0.40
0.42
0.43
0.47
0.50
0.48
0.46
0.43
0.34
(0.27%)
(0.03%)
—
28.13
EPS growth%
22.08
24.89
24.97
25.53
25.13
26.51
27.58
27.89
27.82
26.52
25.09
27.58
26.02
23
0.37
Bookvalue per sh$
0.35
0.33
0.34
0.30
0.31
0.33
0.29
0.31
0.34
0.34
0.14
1.81%
(0.51%)
—
0.28
FCF per share$
0.20
0.22
0.20
0.22
0.22
0.24
0.26
0.24
0.26
0.28
0.28
5.07%
4.33%
—
0.20
Dividend per sh$
0.24
0.25
0.23
0.22
0.24
0.22
0.21
0.18
0.18
0.19
0.16
(4.70%)
(2.69%)
—
25.97
Div yield (avg)%
16.42
17.08
14.63
14.26
14.27
11.28
12.79
14.44
17.01
19.80
3.41
14.44
14.53
63
21.41
Payout ratio%
5.17
5.05
4.17
4.37
3.83
1.99
2.23
1.15
1.77
1.00
12.24
1.77
3.03
23
182.4
Shares (diluted)M
143.2
139.0
123.5
128.2
123.0
115.7
121.9
116.9
117.6
112.2
181.1
(1.82%)
(2.79%)
28
16.10
Buyback yield%
20.53
17.78
16.29
15.05
15.16
17.85
17.37
20.04
18.66
17.54
6.91
17.85
17.66
7
0.193
D/E ratiox
1.631
1.483
1.628
1.756
1.639
1.500
1.695
1.750
1.645
1.547
1.005
1.645
1.635
12
20.75
Enterprise value$M
58.92
63.29
60.23
68.27
64.36
72.10
67.68
63.87
65.68
67.83
30.15
1.06%
2.74%
30
86.67
LT debt$M
85.07
87.93
87.81
90.00
91.31
91.82
89.61
77.54
83.63
75.04
104.8
(3.85%)
(2.23%)
52
Revenue
$121.5M
8.91%
1.00×
Cost of revenue
$80.74M
8.88%
1.00×
Operating expenses
$16.98M
8.50%
0.96×
Goodwill & intangibles
17.07%