43.07
Revenue$M
40.85
42.76
44.78
44.79
45.94
47.59
49.04
51.08
53.07
54.90
45.30
3.63%
3.33%
13
5.58
Revenue growth%
3.55
1.86
3.19
5.53
3.36
0.42
2.37
2.87
1.19
4.13
11.10
2.37
3.03
63
3.00
Gross margin%
8.37
11.20
12.27
11.10
9.67
9.61
9.79
9.33
8.09
9.75
28.84
9.61
9.71
40
24.73
Operating margin%
3.99
6.30
4.60
6.43
6.70
4.34
5.11
7.28
7.19
10.18
21.58
7.19
6.37
16
20.26
Net margin%
17.45
16.80
15.99
18.08
20.54
18.18
15.29
18.19
20.34
17.43
7.48
18.18
17.76
24
21.21
P/E ratio (avg)x
43.45
46.38
42.72
46.65
47.32
44.87
46.30
44.35
49.49
54.42
15.60
46.30
46.34
80
35.50
EV/EBITx
17.57
19.09
19.98
17.94
18.56
20.19
19.62
20.28
17.90
17.58
27.64
19.62
18.83
37
23.92
FCF yield (avg)%
10.25
12.62
13.41
12.65
11.28
12.11
9.43
10.08
10.69
10.33
25.78
10.33
10.99
76
18.64
FCF margin%
17.22
17.40
16.81
19.22
21.70
20.04
19.09
20.26
19.79
18.31
25.47
19.79
19.15
33
0.509
FCF / Net incomex
1.581
1.871
2.116
2.403
2.461
2.626
2.750
3.136
3.621
3.565
0.103
3.136
2.543
65
2.58
ROIC%
10.28
8.91
7.33
9.64
9.11
11.93
14.78
13.22
12.24
10.84
14.21
12.24
10.56
77
3.70
Return on equity%
30.94
32.51
33.19
35.01
32.51
32.17
32.82
32.97
34.10
37.03
4.21
32.97
32.90
48
15.79
Return on assets%
7.19
9.93
11.57
10.45
12.97
11.25
11.42
8.64
7.04
5.03
7.78
8.64
10.19
37
0.37
EPS$
0.95
0.83
0.79
0.82
0.86
0.80
0.84
0.79
0.85
0.85
0.38
(0.42%)
(1.73%)
—
6.39
EPS growth%
22.92
21.14
20.69
20.91
23.42
21.18
20.62
22.02
24.66
24.75
19.75
22.02
21.60
8
0.69
Bookvalue per sh$
0.56
0.66
0.73
0.84
0.87
1.02
1.02
1.15
1.14
1.14
0.17
5.41%
9.32%
—
0.22
FCF per share$
0.57
0.58
0.62
0.67
0.67
0.68
0.65
0.63
0.62
0.54
0.33
(4.11%)
(0.32%)
—
0.17
Dividend per sh$
0.27
0.28
0.27
0.24
0.23
0.23
0.20
0.19
0.17
0.18
0.80
(4.62%)
(4.32%)
—
25.26
Div yield (avg)%
5.25
3.10
2.60
4.48
3.98
6.72
5.75
5.93
7.34
9.10
2.77
6.72
5.50
19
12.97
Payout ratio%
23.99
21.27
18.81
17.14
14.95
17.26
20.14
19.79
20.91
23.85
29.97
20.14
19.96
59
78.18
Shares (diluted)M
73.98
65.13
59.72
61.59
58.45
51.38
45.06
47.16
50.30
49.34
82.32
(3.33%)
(4.99%)
38
9.80
Buyback yield%
5.02
3.13
3.15
1.13
2.75
1.90
0.95
0.40
0.40
1.26
9.32
0.95
1.58
28
1.511
D/E ratiox
1.552
1.456
1.386
1.374
1.295
1.438
1.589
1.594
1.749
1.869
1.381
1.594
1.504
52
39.47
Enterprise value$M
18.60
17.34
18.83
18.25
16.32
17.03
17.85
17.20
16.42
16.08
52.15
(0.29%)
(1.81%)
93
19.50
LT debt$M
56.51
59.20
64.61
60.15
65.26
66.47
59.55
57.49
53.08
58.17
21.22
(2.27%)
1.15%
36
Revenue
$54.90M
3.33%
1.00×
Cost of revenue
$38.43M
3.33%
1.00×
Operating expenses
$9.176M
3.54%
1.02×