7.324
Revenue$M
15.89
16.73
17.39
18.30
19.58
20.67
21.79
23.48
24.87
26.70
7.512
6.40%
6.11%
83
18.31
Revenue growth%
26.08
25.09
27.85
30.67
29.86
30.96
32.03
30.87
31.42
29.26
18.70
30.96
30.27
59
15.96
Gross margin%
22.34
21.74
23.60
24.32
27.00
27.72
25.17
25.61
26.02
27.53
12.79
26.02
25.39
15
20.53
Operating margin%
8.58
10.08
10.81
10.90
10.62
7.84
9.89
11.45
11.69
9.04
23.00
9.89
10.35
52
19.01
Net margin%
27.64
25.20
26.08
29.06
26.49
24.48
26.64
28.60
27.69
24.98
27.47
26.64
26.57
63
19.79
P/E ratio (avg)x
14.42
12.71
13.63
13.38
11.99
12.53
13.49
13.10
12.98
12.95
7.048
12.98
13.04
63
11.22
EV/EBITx
37.47
39.48
42.36
40.31
36.48
38.58
41.78
39.07
43.41
46.39
28.19
41.78
39.89
75
29.51
FCF yield (avg)%
8.96
10.18
10.48
11.78
10.81
12.84
11.94
14.11
11.73
10.89
12.55
11.94
11.31
12
25.95
FCF margin%
11.84
10.53
9.67
7.38
5.58
5.41
2.94
5.67
6.04
6.61
6.82
5.67
6.32
49
0.785
FCF / Net incomex
1.805
1.606
1.630
1.572
1.390
1.277
1.244
1.323
1.364
1.224
0.785
1.277
1.377
5
16.76
ROIC%
19.40
20.28
19.96
19.06
20.63
21.42
20.36
18.69
16.07
15.43
5.73
18.69
19.68
5
29.37
Return on equity%
18.50
20.59
18.92
19.93
20.78
18.62
20.32
21.34
20.07
21.43
27.17
20.32
20.20
42
23.98
Return on assets%
26.97
27.46
29.85
30.12
30.60
28.11
25.72
27.69
30.53
31.09
9.78
28.11
28.98
21
0.60
EPS$
1.43
1.56
1.46
1.33
1.34
1.32
1.41
1.32
1.50
1.46
0.62
1.75%
0.92%
—
13.54
EPS growth%
8.54
5.66
8.03
7.15
5.63
7.70
7.74
10.61
9.81
9.43
21.94
9.43
7.88
80
0.31
Bookvalue per sh$
1.78
2.04
2.18
2.50
2.45
2.40
2.41
2.79
2.69
2.64
0.60
1.51%
4.65%
—
1.23
FCF per share$
0.55
0.59
0.67
0.60
0.54
0.59
0.54
0.59
0.62
0.61
1.10
2.38%
2.21%
—
1.44
Dividend per sh$
0.65
0.61
0.54
0.52
0.48
0.48
0.47
0.47
0.52
0.50
0.42
0.91%
(2.74%)
—
27.90
Div yield (avg)%
23.76
21.52
22.16
22.75
21.14
22.97
20.98
22.15
21.57
20.72
13.78
21.57
21.86
39
21.47
Payout ratio%
15.99
13.11
14.45
13.45
13.02
14.43
11.47
10.24
7.27
9.83
19.63
10.24
13.07
93
23.13
Shares (diluted)M
18.94
18.29
18.04
19.69
18.45
19.03
18.11
16.79
14.68
14.56
22.92
(4.63%)
(2.10%)
77
25.27
Buyback yield%
5.72
5.22
3.04
2.89
5.18
5.04
7.46
5.07
3.50
6.09
24.73
5.07
5.12
36
1.181
D/E ratiox
0.520
0.498
0.482
0.511
0.503
0.495
0.517
0.473
0.456
0.398
1.658
0.473
0.497
18
7.161
Enterprise value$M
18.63
19.40
18.72
17.17
19.76
21.48
23.02
24.59
25.17
25.02
5.378
4.83%
3.90%
73
19.73
LT debt$M
15.88
15.38
15.57
15.46
15.14
14.69
14.28
13.12
12.56
11.73
7.188
(4.97%)
(3.09%)
68
Revenue
$26.70M
6.11%
1.00×
Cost of revenue
$13.48M
6.43%
1.03×
Operating expenses
$4.309M
5.99%
0.99×
Spread over hurdle
36.19%