27.84
Revenue$M
39.03
38.50
38.69
39.75
40.71
40.22
40.84
41.32
42.08
42.25
29.72
0.75%
0.87%
7
27.52
Revenue growth%
4.29
6.07
4.30
1.90
0.40
0.40
0.40
0.40
3.00
4.48
12.28
0.40
2.45
51
20.76
Gross margin%
8.60
9.11
10.78
12.02
11.46
10.11
11.12
10.05
11.98
14.80
5.77
11.12
10.95
83
23.53
Operating margin%
9.57
10.80
13.18
10.19
12.13
12.95
13.94
16.73
17.88
17.17
15.28
16.73
13.07
85
19.29
Net margin%
20.33
22.07
22.00
24.05
22.41
19.78
17.40
18.79
20.68
22.17
11.27
19.78
21.34
7
36.93
P/E ratio (avg)x
28.27
28.44
28.73
30.46
34.20
33.12
33.90
32.40
36.07
34.55
10.99
33.90
32.76
46
13.23
EV/EBITx
20.54
21.49
22.66
27.21
30.41
31.81
36.94
43.61
43.09
45.83
24.46
43.09
31.11
37
12.95
FCF yield (avg)%
12.66
15.17
14.39
14.84
13.96
14.45
13.05
11.60
13.20
10.86
16.70
13.05
13.58
6
2.08
FCF margin%
17.87
17.14
14.27
17.20
14.56
14.64
16.52
16.68
19.03
20.15
29.28
16.68
16.91
59
1.775
FCF / Net incomex
1.659
1.652
1.624
1.773
1.820
1.957
1.811
1.659
1.584
1.654
1.318
1.659
1.659
65
7.72
ROIC%
17.23
20.13
17.21
20.16
18.30
18.04
15.32
14.69
15.60
13.12
9.91
15.32
17.22
69
8.99
Return on equity%
21.80
22.34
19.56
20.74
20.90
21.82
19.04
16.26
18.74
19.45
26.74
19.04
20.15
58
23.15
Return on assets%
26.43
25.45
27.59
27.81
26.38
29.21
26.37
28.97
31.37
33.28
14.07
29.21
27.70
56
0.27
EPS$
0.68
0.66
0.70
0.75
0.81
0.85
0.92
0.92
0.97
0.97
0.28
3.48%
2.55%
—
26.16
EPS growth%
15.40
12.92
14.61
14.25
15.62
17.27
15.95
18.19
20.19
17.47
5.49
17.47
15.78
47
0.37
Bookvalue per sh$
0.20
0.20
0.21
0.22
0.21
0.22
0.23
0.24
0.22
0.24
0.63
3.25%
1.40%
—
1.41
FCF per share$
1.59
1.66
1.51
1.31
1.12
1.19
1.17
1.19
1.03
0.99
0.82
(2.26%)
(4.81%)
—
0.48
Dividend per sh$
1.98
2.04
2.32
2.62
2.52
2.74
3.15
3.30
3.80
3.71
0.67
7.99%
7.56%
—
8.93
Div yield (avg)%
16.43
18.12
20.86
20.68
20.79
22.26
21.83
23.71
24.93
22.41
15.22
22.41
21.34
33
6.46
Payout ratio%
17.94
20.83
23.40
20.94
19.60
22.07
23.06
23.56
26.42
26.31
22.32
23.56
22.56
71
10.57
Shares (diluted)M
8.610
9.437
9.220
8.780
9.394
9.180
9.897
10.89
12.23
13.58
10.36
7.65%
4.00%
6
24.39
Buyback yield%
9.52
11.13
11.99
13.64
14.30
12.89
14.85
12.43
9.83
6.96
3.49
12.43
12.21
25
0.149
D/E ratiox
1.204
1.158
1.138
1.222
1.277
1.281
1.203
1.210
1.324
1.195
1.017
1.210
1.207
52
14.67
Enterprise value$M
22.83
25.20
30.45
31.75
36.88
40.58
41.32
49.22
51.17
51.49
24.39
6.90%
8.32%
43
40.28
LT debt$M
14.86
15.34
14.84
16.57
15.91
15.10
14.05
15.80
17.51
18.26
1.763
2.80%
2.15%
53
Revenue
$42.25M
0.87%
1.00×
Cost of revenue
$26.46M
0.94%
1.01×
Operating expenses
$9.798M
1.37%
1.05×
Goodwill & intangibles
18.01%
Cash and investments
17.16%