2.913
Revenue$M
9.974
9.956
9.888
9.992
10.07
10.06
10.17
10.37
10.34
10.17
3.120
0.19%
0.01%
90
20.08
Revenue growth%
12.07
12.36
14.85
16.27
14.40
17.22
17.57
18.78
18.55
20.32
18.62
18.55
16.75
34
19.26
Gross margin%
14.58
15.37
17.71
20.31
21.32
22.27
22.83
23.73
22.93
20.35
20.68
22.83
20.83
81
11.43
Operating margin%
5.35
8.19
8.77
6.81
3.97
6.82
6.38
5.61
7.99
9.85
18.69
6.82
6.82
90
17.11
Net margin%
21.10
22.91
23.78
21.38
20.93
19.97
18.31
20.50
19.32
17.59
19.92
19.32
20.72
59
20.34
P/E ratio (avg)x
7.122
6.798
6.922
7.591
8.159
8.812
8.803
9.842
9.752
11.29
18.67
9.752
8.481
40
23.98
EV/EBITx
9.844
10.43
9.103
8.748
8.997
7.803
8.299
8.068
8.783
8.516
19.41
8.299
8.765
19
22.66
FCF yield (avg)%
27.53
26.47
24.06
22.97
22.15
24.51
26.03
25.07
23.61
22.74
4.72
24.51
24.28
90
16.53
FCF margin%
9.80
10.48
12.58
14.70
12.97
15.77
16.98
14.18
12.80
10.51
9.91
14.18
12.89
21
1.054
FCF / Net incomex
1.804
2.056
2.223
2.486
2.464
2.436
2.422
2.496
2.459
2.304
0.844
2.436
2.429
27
3.94
ROIC%
14.59
13.10
15.37
15.48
15.46
17.69
18.29
16.17
17.46
15.73
21.72
17.46
15.60
87
19.69
Return on equity%
27.81
29.91
28.63
27.24
28.91
27.44
26.99
26.15
26.36
28.59
7.57
26.99
27.62
67
7.03
Return on assets%
11.67
13.92
16.60
14.01
14.27
16.29
16.26
14.93
16.75
17.35
12.09
16.29
15.59
15
0.40
EPS$
0.44
0.45
0.48
0.46
0.47
0.52
0.52
0.53
0.54
0.55
0.43
2.94%
1.15%
—
8.10
EPS growth%
26.14
25.35
27.39
25.08
25.71
28.60
30.04
27.74
25.44
28.12
26.18
28.12
26.76
18
0.19
Bookvalue per sh$
0.49
0.44
0.40
0.39
0.39
0.36
0.32
0.31
0.28
0.30
0.94
(5.29%)
(4.39%)
—
0.59
FCF per share$
0.29
0.27
0.28
0.29
0.31
0.28
0.28
0.30
0.31
0.32
0.42
0.78%
0.81%
—
0.98
Dividend per sh$
1.20
1.32
1.49
1.57
1.52
1.74
2.01
1.96
2.07
2.36
0.78
9.22%
8.19%
—
29.76
Div yield (avg)%
20.70
18.42
19.84
17.97
17.27
14.62
13.81
15.56
15.62
14.97
25.38
14.97
16.44
67
12.37
Payout ratio%
6.71
7.19
5.85
5.89
6.10
5.78
7.21
6.10
4.38
4.10
5.10
5.78
5.99
12
8.192
Shares (diluted)M
7.782
6.612
5.759
5.661
5.077
4.712
5.111
5.251
5.254
5.166
8.409
0.35%
(3.30%)
27
21.48
Buyback yield%
13.24
12.34
12.38
14.59
12.82
10.81
10.93
12.09
10.10
7.80
21.11
10.81
12.21
22
0.721
D/E ratiox
0.310
0.289
0.258
0.241
0.219
0.203
0.214
0.212
0.195
0.202
1.051
0.203
0.217
78
5.516
Enterprise value$M
14.76
16.30
16.66
18.41
21.24
23.73
23.39
25.10
29.73
32.42
10.14
8.83%
9.01%
21
3.197
LT debt$M
11.10
12.10
10.78
10.74
11.22
12.00
11.76
10.36
8.956
8.147
8.489
(6.20%)
(3.78%)
87
Revenue
$10.17M
0.01%
1.00×
Cost of revenue
$6.223M
(0.06%)
0.99×
Operating expenses
$2.370M
(0.18%)
0.98×
Goodwill & intangibles
16.71%
Spread over hurdle
(2.91%)