58.53
Revenue$M
68.45
72.07
77.83
84.81
92.62
100.3
106.8
116.6
126.7
135.5
62.02
7.91%
7.71%
84
13.53
Revenue growth%
23.99
26.83
25.12
28.01
27.87
30.22
28.11
27.48
27.87
29.92
12.20
28.11
27.87
64
15.05
Gross margin%
12.97
14.99
17.87
20.34
20.27
22.73
21.93
19.15
17.67
19.38
20.22
19.38
19.27
62
27.19
Operating margin%
19.10
18.79
18.54
17.05
16.55
18.87
16.77
16.10
13.63
16.35
22.60
16.35
16.91
68
25.93
Net margin%
12.28
12.96
12.33
11.73
9.90
10.96
10.32
10.69
8.69
6.24
28.15
10.32
10.82
29
21.80
P/E ratio (avg)x
23.90
21.82
21.48
21.62
23.44
21.08
21.92
20.39
21.72
19.99
18.28
21.08
21.67
52
15.03
EV/EBITx
18.76
19.56
19.27
18.85
18.60
18.86
16.44
16.21
15.66
14.28
28.47
16.21
18.68
77
29.00
FCF yield (avg)%
26.03
24.12
23.30
25.35
27.13
27.09
28.50
29.32
31.09
32.21
19.53
29.32
27.11
65
17.74
FCF margin%
15.26
16.43
13.49
13.48
14.65
15.46
17.22
18.53
18.10
17.12
9.05
17.22
15.95
94
0.296
FCF / Net incomex
0.294
0.296
0.288
0.274
0.255
0.221
0.188
0.200
0.184
0.176
1.115
0.188
0.238
43
18.10
ROIC%
25.36
23.07
21.79
20.77
22.34
21.98
19.97
22.09
20.25
23.09
2.22
21.98
22.03
73
7.08
Return on equity%
20.07
19.69
19.77
19.42
22.19
23.20
24.46
26.95
25.49
26.25
28.93
25.49
22.70
49
15.98
Return on assets%
22.19
24.51
25.26
22.84
23.25
22.56
25.31
25.32
24.00
25.27
12.41
25.27
24.26
9
0.36
EPS$
0.25
0.27
0.30
0.33
0.30
0.30
0.29
0.28
0.27
0.28
0.37
(1.09%)
2.24%
—
26.78
EPS growth%
8.35
6.74
8.75
7.21
8.75
7.57
8.90
6.85
6.96
6.49
15.33
6.96
7.39
64
0.56
Bookvalue per sh$
0.19
0.19
0.17
0.16
0.16
0.17
0.15
0.14
0.14
0.13
0.20
(3.46%)
(3.99%)
—
0.66
FCF per share$
0.21
0.18
0.19
0.20
0.20
0.20
0.18
0.17
0.19
0.20
0.44
(0.65%)
(1.61%)
—
0.36
Dividend per sh$
1.16
1.25
1.36
1.56
1.84
2.05
2.34
2.81
2.95
3.36
0.64
12.76%
12.78%
—
10.76
Div yield (avg)%
11.80
9.96
7.00
9.49
7.57
4.99
5.02
2.42
2.04
0.40
15.17
2.42
6.01
63
13.87
Payout ratio%
6.33
3.44
6.43
7.79
9.36
9.47
11.00
10.08
7.81
6.44
19.02
9.47
7.80
91
154.1
Shares (diluted)M
181.8
178.9
198.0
222.8
214.0
191.3
172.5
194.9
207.9
185.8
157.5
(2.78%)
0.64%
39
8.40
Buyback yield%
6.29
5.78
5.06
5.45
4.31
4.22
6.84
5.27
5.20
8.03
20.64
5.27
5.36
17
1.413
D/E ratiox
0.801
0.893
0.970
0.921
0.898
0.825
0.820
0.878
1.000
1.052
0.995
0.878
0.895
75
129.4
Enterprise value$M
47.43
51.06
56.72
62.54
68.99
72.05
72.58
80.33
84.67
80.37
104.7
3.10%
4.81%
28
29.47
LT debt$M
23.07
23.14
21.01
17.84
15.16
16.29
15.20
15.66
15.66
15.81
118.7
0.85%
(3.24%)
67
Revenue
$135.5M
7.71%
1.00×
Cost of revenue
$84.15M
7.95%
1.02×
Operating expenses
$31.77M
7.24%
0.96×
Goodwill & intangibles
20.48%
Spread over hurdle
(0.41%)