44.11
Revenue$M
37.97
39.26
41.29
43.79
45.76
47.65
50.90
53.49
56.24
57.80
46.39
4.78%
4.72%
86
28.95
Revenue growth%
2.18
1.82
0.40
0.40
2.07
0.81
2.62
1.59
4.24
5.70
4.31
2.62
1.94
65
4.54
Gross margin%
11.70
10.29
11.33
8.59
10.78
8.23
7.76
6.26
4.79
4.71
26.82
6.26
8.41
51
20.73
Operating margin%
22.26
25.20
26.31
26.52
24.98
23.41
25.74
27.27
27.07
26.59
13.28
26.59
26.02
51
22.05
Net margin%
8.55
10.58
13.41
14.97
17.07
19.91
20.79
23.67
23.31
24.12
16.30
23.31
18.49
91
27.17
P/E ratio (avg)x
44.86
49.74
58.86
62.61
70.45
72.85
86.40
97.13
110.3
128.1
19.75
97.13
71.65
6
10.98
EV/EBITx
9.997
11.26
12.04
10.98
10.38
9.905
10.89
11.34
12.18
11.07
30.16
11.07
11.03
8
5.74
FCF yield (avg)%
9.60
12.34
13.28
13.11
10.44
11.36
9.93
12.48
10.70
10.78
20.18
10.78
11.07
42
22.43
FCF margin%
34.62
34.13
33.66
34.41
34.58
32.60
33.59
31.67
30.69
30.17
5.01
31.67
33.63
75
0.304
FCF / Net incomex
1.297
1.306
1.446
1.720
1.795
1.815
1.900
1.905
2.188
2.299
0.487
1.905
1.805
66
22.35
ROIC%
25.30
22.36
22.06
21.90
22.38
23.06
20.54
21.08
19.86
17.98
12.70
20.54
21.98
52
16.80
Return on equity%
29.72
31.48
32.06
34.29
34.38
33.30
33.00
30.32
27.82
26.63
8.22
30.32
31.77
65
16.62
Return on assets%
18.80
20.74
20.58
21.87
19.37
18.62
17.48
17.80
17.60
18.98
22.67
17.80
18.89
50
0.78
EPS$
0.47
0.48
0.53
0.52
0.55
0.56
0.53
0.61
0.63
0.65
0.86
3.53%
4.34%
—
11.69
EPS growth%
14.90
14.59
16.82
16.11
14.71
17.15
15.74
18.64
16.21
17.92
20.60
17.15
16.16
52
0.38
Bookvalue per sh$
0.39
0.40
0.36
0.40
0.41
0.45
0.50
0.52
0.46
0.50
0.36
4.25%
3.45%
—
0.76
FCF per share$
0.76
0.68
0.71
0.73
0.69
0.73
0.80
0.78
0.85
0.84
0.20
3.90%
1.82%
—
0.67
Dividend per sh$
0.48
0.55
0.63
0.73
0.74
0.76
0.89
0.93
0.94
1.09
0.90
8.21%
8.62%
—
29.49
Div yield (avg)%
14.83
12.44
10.38
12.90
15.34
14.65
14.99
13.43
16.27
14.56
18.12
14.65
14.60
77
5.91
Payout ratio%
10.26
11.22
8.67
10.10
10.83
10.72
11.43
11.22
11.55
13.32
15.00
11.43
11.03
20
38.59
Shares (diluted)M
50.37
56.09
63.61
72.41
70.80
71.82
82.74
97.51
106.9
100.7
40.30
7.31%
7.74%
14
25.91
Buyback yield%
16.96
19.02
18.95
21.78
21.41
21.12
21.69
23.64
21.30
21.73
23.30
21.69
21.36
22
1.630
D/E ratiox
0.482
0.544
0.567
0.563
0.578
0.655
0.671
0.735
0.840
0.930
0.892
0.735
0.617
17
13.49
Enterprise value$M
32.43
32.71
30.36
30.73
28.37
25.19
26.59
25.79
26.90
28.97
28.66
0.42%
(0.74%)
75
21.03
LT debt$M
27.95
27.91
27.42
28.14
27.31
30.12
33.61
32.21
34.14
33.77
35.93
4.34%
1.81%
40
Revenue
$57.80M
4.72%
1.00×
Cost of revenue
$24.77M
4.40%
0.97×
Operating expenses
$14.96M
5.01%
1.03×
Goodwill & intangibles
14.69%