34.44
Revenue$M
39.35
41.16
44.12
45.98
49.33
50.97
55.01
57.58
59.65
62.40
35.43
4.81%
5.25%
35
20.96
Revenue growth%
20.60
21.19
23.29
20.98
21.14
20.27
19.36
18.39
21.15
21.46
5.93
20.27
21.06
61
7.90
Gross margin%
11.99
12.10
10.48
10.89
9.19
10.72
11.73
8.98
11.26
13.81
2.28
11.26
11.07
53
24.46
Operating margin%
29.93
31.34
33.44
35.88
37.38
38.75
37.41
38.83
38.63
39.83
3.40
38.75
37.40
29
12.94
Net margin%
25.93
23.85
25.09
27.66
28.67
29.42
29.38
27.78
26.79
25.93
13.37
27.78
27.22
76
11.72
P/E ratio (avg)x
9.955
9.372
8.824
8.646
8.941
9.513
8.376
8.756
8.346
8.031
30.05
8.376
8.790
47
16.28
EV/EBITx
25.17
24.18
24.47
25.47
29.81
34.79
41.33
46.34
52.94
62.48
34.27
46.34
32.30
68
24.37
FCF yield (avg)%
31.52
30.94
31.95
29.05
28.78
27.96
29.92
27.10
26.64
28.37
26.51
27.96
28.92
58
29.98
FCF margin%
6.72
8.97
9.45
7.79
7.25
6.35
5.00
5.48
5.88
3.62
25.48
5.48
6.53
18
0.406
FCF / Net incomex
2.243
2.640
2.907
2.982
3.104
3.253
3.770
4.318
4.588
5.030
1.340
4.318
3.178
79
3.65
ROIC%
18.92
21.45
22.34
23.87
24.76
22.67
22.76
25.28
26.13
27.69
22.72
25.28
23.32
91
15.01
Return on equity%
20.40
17.68
16.47
18.47
17.38
16.12
16.07
15.15
17.41
17.27
27.70
16.12
17.33
88
28.29
Return on assets%
14.15
11.86
11.95
12.13
9.99
10.09
10.87
9.44
6.54
4.21
24.48
9.44
10.48
85
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.35%)
0.55%
—
18.98
EPS growth%
13.44
14.35
16.01
14.39
16.39
14.62
12.98
12.09
12.50
12.35
24.16
12.50
13.89
52
—
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
5.71%
6.68%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
3.42%
3.52%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.37%
1.70%
—
12.36
Div yield (avg)%
6.53
5.12
5.89
5.94
4.42
6.55
8.13
7.73
7.22
4.46
20.96
7.22
6.24
9
7.53
Payout ratio%
19.65
20.56
18.27
15.79
13.54
11.15
10.56
12.67
10.36
8.10
29.77
10.56
13.10
61
1.185
Shares (diluted)B
1.411
1.633
1.724
1.793
1.950
2.236
2.504
2.448
2.499
2.765
1.156
7.24%
7.33%
26
4.86
Buyback yield%
7.40
9.21
9.53
7.25
8.70
6.73
6.83
3.90
1.91
3.53
16.25
3.90
7.04
50
1.154
D/E ratiox
0.727
0.854
0.876
0.868
0.866
0.987
1.149
1.290
1.251
1.396
0.197
1.251
0.931
33
20.86
Enterprise value$M
27.82
32.25
34.40
40.80
46.93
55.30
61.54
69.25
68.20
72.11
22.08
8.97%
9.58%
28
29.12
LT debt$M
27.92
26.35
29.32
28.24
30.56
29.84
26.46
28.39
29.27
27.74
39.72
(1.92%)
(0.76%)
93
Revenue
$62.40M
5.25%
1.00×
Cost of revenue
$41.07M
5.36%
1.01×
Operating expenses
$7.435M
5.38%
1.01×