24.11
Revenue$M
111.2
116.9
124.8
127.2
133.3
138.8
143.1
146.9
152.9
159.5
25.99
3.64%
4.06%
56
14.80
Revenue growth%
17.06
20.00
22.09
24.19
26.64
26.30
23.85
21.90
24.44
22.31
12.03
23.85
23.08
71
15.19
Gross margin%
15.46
13.57
13.84
13.28
11.26
11.46
12.24
13.41
16.25
15.38
16.12
13.41
13.49
95
21.91
Operating margin%
15.09
14.37
14.18
12.26
12.47
9.68
9.77
12.52
12.80
10.29
20.05
10.29
12.50
23
5.20
Net margin%
32.01
31.54
31.28
31.08
33.78
33.89
34.69
33.26
33.72
34.32
5.12
33.89
33.49
56
36.39
P/E ratio (avg)x
26.89
25.80
27.31
28.19
30.52
29.29
26.06
29.16
26.18
24.57
37.84
26.18
27.10
55
13.63
EV/EBITx
28.29
28.06
26.36
27.75
28.99
32.06
29.70
33.02
37.10
38.10
26.06
33.02
29.35
23
24.61
FCF yield (avg)%
22.89
23.89
26.09
26.68
27.44
26.48
26.55
25.41
28.31
26.01
20.51
26.48
26.29
61
23.89
FCF margin%
11.91
13.40
13.72
13.89
16.15
14.59
16.69
15.33
14.47
13.01
22.01
14.59
14.18
23
1.647
FCF / Net incomex
0.407
0.434
0.454
0.502
0.543
0.611
0.634
0.623
0.674
0.708
0.316
0.634
0.577
47
17.79
ROIC%
24.06
23.45
23.83
22.49
20.73
19.62
16.95
14.31
16.82
19.51
6.73
16.95
20.18
25
22.24
Return on equity%
17.40
15.53
18.22
19.41
18.70
21.34
21.72
21.52
22.14
21.96
20.38
21.72
20.37
51
11.09
Return on assets%
13.08
12.52
13.63
15.93
13.90
16.57
15.98
14.26
14.14
14.20
2.77
14.26
14.17
67
0.11
EPS$
0.19
0.17
0.15
0.16
0.15
0.16
0.17
0.18
0.19
0.19
0.11
3.93%
(1.48%)
—
28.76
EPS growth%
0.40
3.03
1.17
2.67
2.52
3.32
3.47
5.56
5.45
5.25
19.28
5.25
3.18
41
0.14
Bookvalue per sh$
0.27
0.29
0.29
0.31
0.29
0.31
0.29
0.26
0.29
0.29
0.20
(0.26%)
1.81%
—
0.27
FCF per share$
0.27
0.29
0.31
0.29
0.28
0.25
0.27
0.29
0.32
0.34
0.14
4.43%
1.97%
—
0.27
Dividend per sh$
0.40
0.44
0.45
0.45
0.47
0.43
0.41
0.42
0.41
0.40
0.12
(3.02%)
0.74%
—
19.30
Div yield (avg)%
27.79
25.67
27.33
24.34
22.99
25.25
22.53
20.81
22.72
23.34
17.78
22.72
23.84
77
29.30
Payout ratio%
29.59
27.65
26.46
25.88
25.09
23.47
24.39
27.07
28.25
27.16
6.74
27.07
26.76
84
350.5
Shares (diluted)M
523.6
570.3
618.4
642.1
679.3
734.6
816.6
899.6
860.5
995.5
353.7
7.94%
6.62%
18
15.14
Buyback yield%
23.18
25.23
26.47
25.34
27.27
25.23
22.81
21.26
19.50
16.73
2.04
21.26
24.21
35
1.058
D/E ratiox
0.341
0.310
0.285
0.258
0.260
0.273
0.290
0.273
0.277
0.295
0.478
0.277
0.281
18
102.3
Enterprise value$M
19.70
22.49
25.62
28.53
30.57
28.71
32.61
30.07
28.23
28.15
42.79
(1.64%)
4.59%
47
25.50
LT debt$M
87.67
93.16
88.14
92.27
86.11
87.35
80.26
82.69
91.77
87.90
27.61
0.41%
0.97%
75
Revenue
$159.5M
4.06%
1.00×
Cost of revenue
$108.1M
4.25%
1.02×
Operating expenses
$31.37M
3.60%
0.96×