69.49
Revenue$M
78.66
83.04
84.83
87.06
89.49
91.76
95.71
99.81
103.5
106.0
73.31
3.45%
3.45%
27
12.95
Revenue growth%
4.21
6.78
8.21
7.64
6.15
8.83
11.17
11.31
10.85
8.40
8.43
10.85
8.31
20
8.69
Gross margin%
21.23
21.30
19.99
21.78
20.45
18.74
20.30
19.52
21.29
19.12
21.30
19.52
20.37
54
7.39
Operating margin%
30.64
29.66
27.03
29.26
28.46
26.95
25.81
24.86
27.10
27.70
22.20
26.95
27.40
22
13.63
Net margin%
23.93
23.19
23.34
25.84
25.12
23.55
26.02
23.74
21.34
21.01
26.59
23.55
23.64
40
21.40
P/E ratio (avg)x
55.64
56.51
58.12
56.68
56.65
55.32
62.96
73.96
83.37
89.85
27.05
73.96
57.40
80
33.77
EV/EBITx
14.93
16.91
17.16
17.10
17.94
20.23
21.55
23.91
26.20
30.45
24.18
23.91
19.08
10
9.98
FCF yield (avg)%
3.04
2.40
1.33
3.86
0.93
0.40
2.56
0.99
1.25
0.40
9.15
0.99
1.29
19
18.46
FCF margin%
5.01
5.19
2.53
2.32
0.40
1.60
3.09
4.67
4.66
6.89
22.43
4.66
3.88
93
0.264
FCF / Net incomex
0.702
0.813
0.856
0.918
0.971
1.144
1.349
1.422
1.403
1.614
1.726
1.403
1.058
86
6.21
ROIC%
22.20
20.45
21.46
23.95
24.54
26.93
25.24
24.73
23.55
25.55
15.86
25.24
24.25
64
3.86
Return on equity%
20.40
18.40
17.29
19.82
18.65
21.45
23.59
23.63
21.28
23.01
2.99
23.01
20.84
33
21.22
Return on assets%
17.39
19.21
16.95
19.32
21.57
20.63
17.69
19.41
20.31
17.50
28.29
19.41
19.26
39
0.28
EPS$
0.23
0.22
0.24
0.26
0.26
0.28
0.28
0.28
0.26
0.27
0.30
0.73%
0.85%
—
15.49
EPS growth%
3.42
3.90
6.70
8.59
11.12
9.56
11.59
13.38
14.74
15.30
5.15
13.38
10.34
82
0.55
Bookvalue per sh$
0.13
0.15
0.18
0.19
0.22
0.26
0.27
0.32
0.32
0.32
0.44
8.01%
8.91%
—
0.54
FCF per share$
0.48
0.49
0.54
0.58
0.60
0.55
0.57
0.61
0.67
0.65
0.34
1.47%
3.26%
—
0.19
Dividend per sh$
0.81
0.88
0.96
1.00
1.04
1.06
1.11
1.33
1.32
1.55
0.41
8.21%
7.94%
—
19.34
Div yield (avg)%
21.28
23.73
23.17
22.15
24.75
24.28
23.84
22.77
21.84
23.87
29.67
23.84
23.45
85
5.45
Payout ratio%
17.15
16.97
16.93
17.64
20.08
19.64
18.09
20.25
22.32
20.94
10.05
20.25
18.86
18
50.54
Shares (diluted)M
56.65
56.45
55.88
54.22
51.59
50.20
55.92
54.32
50.58
55.39
51.80
1.43%
0.14%
93
26.85
Buyback yield%
26.54
25.65
23.65
24.34
22.71
20.36
20.81
20.95
21.49
21.92
23.33
20.95
22.31
31
1.435
D/E ratiox
1.470
1.425
1.395
1.363
1.334
1.174
1.134
1.144
1.137
1.008
1.128
1.137
1.254
54
30.32
Enterprise value$M
21.96
22.03
24.02
26.63
29.67
28.85
30.84
36.29
38.18
43.16
25.95
7.78%
7.58%
57
53.74
LT debt$M
56.42
62.14
71.89
70.76
74.94
83.17
87.17
103.0
110.2
127.1
56.71
11.13%
10.43%
31
Revenue
$106.0M
3.45%
1.00×
Cost of revenue
$64.72M
3.53%
1.01×
Operating expenses
$14.48M
3.81%
1.03×
Spread over hurdle
(1.31%)