32.44
Revenue$M
48.41
49.75
50.37
51.86
52.82
54.68
55.43
57.53
59.93
61.13
33.62
2.96%
2.68%
11
9.33
Revenue growth%
23.32
25.86
24.71
23.02
20.14
21.50
20.70
20.53
20.27
20.35
19.31
20.53
21.10
87
14.30
Gross margin%
14.86
17.55
17.15
14.16
17.04
14.28
14.14
12.52
10.87
13.54
18.00
13.54
14.22
55
19.49
Operating margin%
7.53
10.03
9.31
10.94
12.55
10.97
13.08
12.66
10.68
13.47
28.34
12.66
10.96
22
12.58
Net margin%
20.36
19.54
22.27
22.33
21.44
20.17
21.07
18.62
19.24
19.68
17.34
19.68
20.26
69
19.90
P/E ratio (avg)x
27.34
27.17
26.69
28.40
29.27
30.53
30.05
32.98
32.64
32.86
27.86
32.64
29.66
27
7.559
EV/EBITx
17.14
14.64
13.04
12.73
11.34
11.32
11.21
11.37
10.16
9.596
32.07
11.21
11.35
60
21.38
FCF yield (avg)%
18.60
19.42
20.98
20.13
20.35
18.10
20.42
18.61
21.45
20.61
4.47
20.42
20.24
57
20.88
FCF margin%
17.38
16.42
14.34
15.55
15.68
12.80
10.31
11.31
11.21
12.03
16.29
11.31
13.57
77
0.681
FCF / Net incomex
1.206
1.176
1.263
1.342
1.541
1.676
1.645
1.624
1.654
1.586
0.371
1.645
1.564
76
23.81
ROIC%
10.90
12.35
13.52
14.70
13.89
14.48
13.33
11.19
13.60
12.26
8.16
13.33
13.43
19
26.54
Return on equity%
10.79
8.01
5.76
5.66
3.63
5.45
4.69
7.40
6.84
8.43
25.62
6.84
6.30
78
20.12
Return on assets%
29.36
29.22
26.83
24.12
26.22
27.54
28.49
31.01
31.76
32.82
15.73
31.01
28.85
90
0.35
EPS$
0.19
0.19
0.19
0.19
0.19
0.20
0.21
0.24
0.26
0.30
0.38
8.97%
6.07%
—
21.72
EPS growth%
22.79
24.21
23.93
26.10
24.13
23.43
25.69
23.21
23.69
26.35
14.66
23.69
24.03
50
0.06
Bookvalue per sh$
0.23
0.23
0.26
0.28
0.28
0.27
0.30
0.32
0.32
0.34
0.29
3.93%
4.97%
—
0.40
FCF per share$
0.22
0.23
0.21
0.22
0.22
0.22
0.19
0.18
0.20
0.17
0.14
(5.18%)
(2.62%)
—
0.36
Dividend per sh$
0.30
0.29
0.29
0.33
0.38
0.38
0.35
0.40
0.43
0.41
0.23
1.44%
4.23%
—
18.27
Div yield (avg)%
11.70
14.28
12.02
11.29
12.35
15.02
13.59
16.04
17.20
15.74
28.92
15.74
13.93
58
5.86
Payout ratio%
15.74
18.39
15.40
12.44
11.45
9.76
9.68
11.14
12.43
11.85
26.61
11.14
12.14
17
79.73
Shares (diluted)M
128.9
142.3
160.7
163.5
189.5
188.0
200.7
224.9
265.1
275.7
83.26
7.79%
9.63%
10
5.74
Buyback yield%
19.69
18.53
21.12
19.56
21.16
19.85
21.96
21.94
19.60
18.75
14.60
19.85
19.77
50
0.300
D/E ratiox
0.693
0.600
0.582
0.612
0.622
0.641
0.671
0.701
0.699
0.610
0.271
0.671
0.631
58
48.38
Enterprise value$M
25.68
28.50
27.87
25.43
22.44
19.78
18.81
18.37
19.79
21.79
37.83
(0.59%)
(2.14%)
62
28.07
LT debt$M
54.52
49.35
47.38
50.37
49.18
48.30
53.90
58.18
58.93
57.93
23.20
3.33%
1.42%
89
Revenue
$61.13M
2.68%
1.00×
Cost of revenue
$32.74M
2.98%
1.03×
Operating expenses
$7.376M
1.71%
0.91×
Goodwill & intangibles
15.91%