65.52
Revenue$M
81.13
87.73
91.27
98.17
104.9
109.5
118.5
125.3
132.9
139.3
67.01
5.83%
5.96%
18
18.80
Revenue growth%
2.62
3.63
2.35
0.40
2.52
0.40
2.06
0.40
1.57
2.41
9.41
1.57
2.21
94
3.49
Gross margin%
7.91
10.12
9.78
12.39
9.48
8.13
8.57
7.38
6.37
6.73
12.49
7.38
8.35
53
6.47
Operating margin%
21.04
21.99
19.70
21.42
19.62
21.15
22.52
24.37
25.28
27.79
6.87
24.37
21.71
59
13.36
Net margin%
27.84
26.54
27.36
26.44
27.69
25.71
26.21
24.32
22.05
19.32
11.72
24.32
26.33
51
26.91
P/E ratio (avg)x
7.803
7.518
7.900
6.779
7.221
7.543
6.912
6.130
6.024
6.056
17.30
6.130
7.066
69
25.16
EV/EBITx
24.18
25.64
26.54
24.74
21.67
19.61
18.90
19.81
17.24
17.18
22.24
18.90
20.74
77
29.55
FCF yield (avg)%
22.00
20.21
22.87
25.02
26.50
24.31
21.46
22.93
21.83
21.91
17.54
21.91
22.44
61
15.92
FCF margin%
25.03
24.34
23.44
22.28
24.05
24.51
25.22
24.69
22.81
24.21
8.17
24.51
24.27
75
1.547
FCF / Net incomex
2.041
2.010
1.869
1.637
1.431
1.341
1.287
1.256
1.130
1.168
0.516
1.256
1.386
39
15.45
ROIC%
14.94
15.41
13.85
16.35
17.41
17.99
20.22
19.12
18.22
15.65
28.37
18.22
16.88
26
11.84
Return on equity%
26.73
24.66
25.73
25.01
23.58
24.02
26.27
25.92
26.43
24.64
22.88
25.92
25.37
87
10.52
Return on assets%
23.01
21.82
19.19
16.81
14.55
15.81
13.32
12.47
9.55
10.36
21.30
12.47
15.18
56
1.12
EPS$
0.66
0.67
0.61
0.59
0.55
0.56
0.58
0.55
0.51
0.57
1.18
0.65%
(1.63%)
—
4.57
EPS growth%
25.78
24.21
25.90
23.09
20.50
19.15
18.54
16.92
14.84
14.61
2.60
16.92
19.83
87
1.67
Bookvalue per sh$
1.15
1.28
1.39
1.59
1.50
1.41
1.53
1.73
1.83
1.94
0.28
5.34%
6.78%
—
0.50
FCF per share$
1.04
0.96
0.98
0.95
1.02
1.02
1.07
1.09
1.26
1.45
1.54
7.29%
4.22%
—
1.77
Dividend per sh$
1.84
1.82
2.01
2.20
2.54
2.75
3.02
3.40
3.96
3.91
1.09
9.06%
8.78%
—
20.90
Div yield (avg)%
21.10
20.01
20.28
22.49
22.30
24.62
24.64
22.30
19.79
21.61
28.54
22.30
21.96
8
24.00
Payout ratio%
26.53
28.04
30.56
32.19
31.72
32.82
31.73
32.25
34.20
35.42
20.96
32.82
31.96
58
42.77
Shares (diluted)M
34.91
34.40
30.29
29.19
29.70
31.40
34.36
36.14
38.41
35.36
43.28
3.55%
0.76%
65
13.67
Buyback yield%
27.56
27.97
27.24
28.00
26.20
28.88
29.84
27.26
28.62
28.67
22.62
28.67
27.98
31
0.203
D/E ratiox
1.278
1.203
1.245
1.312
1.310
1.317
1.311
1.196
1.188
1.160
0.913
1.196
1.261
6
137.1
Enterprise value$M
44.05
45.91
40.90
36.42
35.11
36.13
32.88
36.79
33.58
33.27
7.037
(1.07%)
(3.01%)
68
23.68
LT debt$M
123.4
130.7
114.1
123.4
118.9
103.3
114.0
114.5
106.3
99.99
130.8
(3.41%)
(2.25%)
61
Revenue
$139.3M
5.96%
1.00×
Cost of revenue
$84.73M
5.87%
0.99×
Operating expenses
$32.10M
5.51%
0.96×
Cash and investments
18.89%
Goodwill & intangibles
17.33%