2.270
Revenue$M
24.43
24.97
25.86
27.12
28.41
28.77
28.94
29.84
31.16
2.449
2.510
2.82%
3.19%
61
5.14
Revenue growth%
25.27
26.59
27.59
28.14
27.46
29.11
30.62
30.08
32.43
5.20
16.49
30.08
27.86
58
8.23
Gross margin%
15.51
13.20
13.62
13.41
16.39
16.61
15.04
14.01
16.77
27.51
12.70
16.39
14.52
15
12.31
Operating margin%
24.40
23.58
23.17
22.86
22.69
19.89
21.61
21.32
19.75
11.29
3.66
21.32
22.77
11
25.40
Net margin%
16.78
14.61
13.23
16.10
17.71
17.96
19.47
21.96
24.83
14.10
20.88
19.47
17.24
52
8.128
P/E ratio (avg)x
23.61
21.35
21.65
22.17
22.46
21.61
19.64
19.59
20.70
22.19
22.79
20.70
21.63
49
37.65
EV/EBITx
23.08
21.44
21.02
18.49
19.00
16.94
14.41
13.71
13.22
35.80
31.15
14.41
18.74
66
19.76
FCF yield (avg)%
15.46
13.40
10.64
10.04
7.34
9.06
8.43
6.05
8.41
28.49
25.70
8.41
9.55
66
24.77
FCF margin%
30.30
27.36
24.78
26.78
29.02
31.90
32.45
31.35
32.80
26.07
8.58
31.90
30.51
25
1.434
FCF / Net incomex
1.270
1.275
1.495
1.476
1.670
1.823
1.748
2.037
2.181
0.525
0.326
1.823
1.583
27
24.80
ROIC%
14.82
12.07
9.70
9.21
6.21
5.16
3.11
3.68
5.58
18.44
13.91
5.16
7.71
70
26.92
Return on equity%
9.02
9.19
8.29
10.26
10.69
9.67
9.49
12.30
9.91
24.51
5.63
9.91
9.67
83
27.21
Return on assets%
33.52
33.90
33.61
31.88
29.03
27.31
24.68
23.80
21.82
21.17
29.02
24.68
29.82
8
0.92
EPS$
1.50
1.74
1.66
1.79
1.66
1.76
1.80
1.84
1.87
0.97
1.08
0.89%
3.98%
—
3.13
EPS growth%
10.89
8.48
10.81
11.29
12.24
13.62
12.96
12.79
10.03
23.26
18.98
12.79
11.09
26
0.83
Bookvalue per sh$
0.97
0.97
1.06
1.14
1.30
1.26
1.31
1.36
1.50
0.96
0.89
5.57%
6.11%
—
0.79
FCF per share$
0.89
0.89
0.93
0.87
1.01
0.98
1.15
1.26
1.45
1.08
0.40
10.69%
5.93%
—
1.02
Dividend per sh$
0.74
0.79
0.71
0.78
0.88
0.95
1.03
1.09
1.11
0.94
0.18
7.13%
4.53%
—
21.60
Div yield (avg)%
22.11
20.02
19.59
19.93
20.17
21.84
21.39
24.14
26.26
6.04
27.67
21.84
21.61
88
14.61
Payout ratio%
19.56
21.76
20.76
18.42
18.47
18.42
16.63
13.80
15.87
14.32
9.49
16.63
18.44
91
16.61
Shares (diluted)M
30.43
31.03
35.24
41.76
46.09
47.33
52.22
60.39
64.12
16.14
16.47
8.96%
10.62%
7
27.56
Buyback yield%
18.59
20.40
21.74
23.96
22.41
20.59
20.30
17.33
16.49
26.79
16.93
20.30
20.49
26
0.847
D/E ratiox
1.097
1.163
1.176
1.097
1.051
1.057
1.113
1.032
1.090
0.345
1.496
1.057
1.093
76
33.49
Enterprise value$M
20.39
21.95
21.38
20.30
21.02
23.48
22.48
22.98
20.19
33.72
18.65
(0.10%)
0.08%
8
24.63
LT debt$M
25.71
27.47
30.51
30.70
28.49
27.60
25.73
26.74
30.33
37.96
3.312
(0.24%)
2.00%
13
Revenue
$31.16M
3.19%
1.00×
Cost of revenue
$16.54M
3.21%
1.00×
Operating expenses
$3.998M
3.18%
1.00×