18.79
Revenue$M
25.18
26.72
28.52
30.93
33.09
35.54
38.73
41.68
43.49
47.42
19.63
7.46%
7.24%
42
26.80
Revenue growth%
33.27
30.31
30.43
28.13
25.98
24.51
25.11
23.94
25.07
26.71
21.62
25.07
26.35
46
11.26
Gross margin%
22.37
24.72
24.98
24.90
24.22
25.13
24.01
21.06
20.31
21.52
27.29
21.52
24.12
65
27.17
Operating margin%
18.06
20.88
22.50
21.58
22.43
23.64
21.49
18.54
19.37
21.83
23.65
21.49
21.53
39
28.16
Net margin%
12.66
13.29
11.68
8.68
9.22
8.73
7.52
6.45
9.05
8.53
25.11
8.53
8.89
87
26.55
P/E ratio (avg)x
8.639
7.712
7.056
6.815
6.542
6.213
6.467
6.121
5.596
6.011
15.05
6.121
6.504
8
9.168
EV/EBITx
33.12
32.74
36.60
43.40
49.50
58.19
70.62
73.61
84.77
96.94
19.48
73.61
53.84
15
15.43
FCF yield (avg)%
26.12
28.00
26.52
24.33
26.57
29.06
29.99
29.49
30.77
29.47
13.32
29.49
28.53
18
11.22
FCF margin%
1.90
0.40
0.40
1.58
2.74
4.36
6.84
5.21
3.19
5.59
25.38
5.21
2.96
63
1.077
FCF / Net incomex
0.493
0.440
0.443
0.475
0.481
0.524
0.493
0.432
0.469
0.442
1.359
0.469
0.472
23
12.68
ROIC%
38.92
37.25
37.00
38.76
40.11
38.92
39.12
39.31
40.69
43.63
28.51
39.31
39.02
67
15.14
Return on equity%
11.66
8.79
7.07
5.74
5.83
6.47
5.74
7.91
5.68
4.10
17.74
5.74
6.15
12
2.73
Return on assets%
10.54
7.62
8.57
11.03
13.01
13.98
13.89
16.18
18.58
16.97
13.34
16.18
13.45
6
0.15
EPS$
0.75
0.84
0.80
0.82
0.90
0.88
0.93
1.02
1.00
0.96
0.15
1.13%
4.06%
—
4.24
EPS growth%
8.84
8.99
10.62
12.29
10.05
10.32
12.80
12.51
13.65
15.37
7.10
12.80
11.45
92
0.40
Bookvalue per sh$
0.38
0.42
0.38
0.41
0.36
0.37
0.36
0.39
0.35
0.38
0.33
1.03%
1.10%
—
0.43
FCF per share$
0.32
0.33
0.37
0.37
0.37
0.35
0.34
0.32
0.35
0.31
0.32
(3.46%)
(1.15%)
—
0.45
Dividend per sh$
0.17
0.18
0.17
0.19
0.21
0.20
0.22
0.20
0.22
0.20
0.25
(0.58%)
2.46%
—
3.93
Div yield (avg)%
14.90
16.96
14.51
16.80
18.38
19.41
17.25
16.16
13.45
11.30
22.41
16.16
16.48
71
26.29
Payout ratio%
19.84
17.50
16.58
15.46
18.01
19.49
22.19
23.00
21.85
21.00
22.46
21.85
19.66
21
84.20
Shares (diluted)M
141.5
143.6
139.8
159.0
167.7
167.2
181.5
183.3
210.0
248.4
89.19
8.17%
7.30%
63
22.61
Buyback yield%
22.35
24.95
22.14
24.52
25.56
26.09
28.97
27.32
27.27
27.58
23.88
27.32
25.82
17
1.019
D/E ratiox
1.726
1.908
1.904
2.139
2.401
2.280
2.415
2.490
2.668
2.724
1.164
2.490
2.340
44
38.05
Enterprise value$M
25.57
24.06
23.85
24.84
27.17
28.60
31.46
36.06
39.88
44.08
17.82
10.17%
5.71%
77
8.046
LT debt$M
11.42
12.90
14.22
14.09
14.83
15.04
13.94
15.23
16.64
18.61
22.22
4.65%
5.98%
81
Revenue
$47.42M
7.24%
1.00×
Cost of revenue
$26.09M
6.75%
0.96×
Operating expenses
$5.471M
8.02%
1.07×