15.25
Revenue$M
34.15
34.31
35.44
35.56
35.43
36.65
37.35
38.89
38.60
38.87
15.56
1.87%
1.58%
28
27.72
Revenue growth%
14.51
13.43
15.60
17.68
15.05
12.90
15.01
16.43
15.44
14.24
24.67
15.01
15.03
34
4.26
Gross margin%
35.99
35.62
33.73
34.64
34.30
36.94
38.53
39.96
38.47
41.32
16.65
38.53
36.46
58
9.62
Operating margin%
14.39
16.73
16.41
15.50
12.57
13.57
11.37
14.20
11.34
10.65
21.20
11.37
13.89
60
15.14
Net margin%
16.33
14.86
13.42
12.89
13.95
11.97
12.36
11.39
11.65
11.35
26.71
11.65
12.63
34
23.22
P/E ratio (avg)x
38.40
42.78
45.27
48.84
53.96
57.15
59.45
64.17
73.02
76.74
22.29
64.17
55.55
24
7.633
EV/EBITx
46.15
44.91
45.12
47.21
54.53
62.08
68.78
74.58
82.07
84.88
8.302
74.58
58.30
35
14.59
FCF yield (avg)%
30.26
29.23
26.34
23.81
26.01
28.83
29.31
27.31
25.83
27.06
9.13
27.31
27.19
51
21.40
FCF margin%
29.55
29.86
31.07
30.66
29.83
31.87
30.73
31.44
28.89
26.13
26.58
30.73
30.26
94
1.304
FCF / Net incomex
1.435
1.229
1.246
1.196
1.197
1.118
0.972
0.977
0.892
0.767
1.323
0.972
1.157
38
24.93
ROIC%
23.36
26.29
25.95
23.49
22.17
23.48
21.62
21.14
21.18
22.28
7.13
21.62
22.82
6
16.05
Return on equity%
17.54
17.31
14.75
16.59
17.64
18.82
20.30
21.65
22.28
24.36
6.06
21.65
18.23
64
8.76
Return on assets%
23.66
23.33
22.76
22.42
23.38
23.07
23.79
20.91
23.20
25.72
6.58
23.20
23.26
37
0.05
EPS$
0.13
0.12
0.12
0.12
0.12
0.12
0.14
0.15
0.16
0.17
0.05
7.29%
4.10%
—
12.76
EPS growth%
26.08
28.16
26.13
23.28
20.52
17.53
18.55
16.75
17.30
19.73
9.75
17.53
20.12
16
0.03
Bookvalue per sh$
0.34
0.34
0.38
0.37
0.42
0.40
0.41
0.45
0.44
0.43
0.14
0.45%
3.93%
—
0.07
FCF per share$
0.21
0.23
0.23
0.25
0.28
0.30
0.31
0.35
0.41
0.47
0.15
11.04%
9.28%
—
0.14
Dividend per sh$
0.13
0.12
0.14
0.14
0.16
0.16
0.16
0.19
0.20
0.20
0.23
4.96%
5.63%
—
16.17
Div yield (avg)%
9.91
10.89
8.49
5.61
4.07
6.14
6.65
5.95
8.06
5.42
8.33
6.14
6.39
82
17.76
Payout ratio%
10.29
9.60
10.31
12.02
11.93
13.68
12.95
14.68
13.13
10.66
5.98
13.13
11.97
33
104.9
Shares (diluted)M
113.4
121.8
103.9
95.65
102.7
105.0
91.91
99.71
100.8
93.57
100.7
(1.85%)
(2.49%)
87
9.81
Buyback yield%
29.30
30.99
29.73
31.75
32.90
34.66
34.38
34.90
34.42
34.84
25.02
34.66
33.64
86
0.575
D/E ratiox
0.113
0.108
0.101
0.110
0.102
0.109
0.098
0.104
0.091
0.097
0.957
0.098
0.103
66
35.12
Enterprise value$M
38.71
42.96
40.38
41.46
44.00
44.10
48.55
53.32
49.99
46.35
21.27
1.05%
2.46%
76
10.93
LT debt$M
19.18
18.13
17.52
20.34
23.25
26.81
27.44
28.86
33.45
32.09
18.88
6.66%
5.02%
74
Revenue
$38.87M
1.58%
1.00×
Cost of revenue
$27.21M
1.58%
1.00×
Operating expenses
$7.262M
1.99%
1.04×
Property and equipment
13.29%