2.723
Revenue$M
13.94
15.07
15.91
17.32
18.58
19.64
21.24
22.66
23.93
25.25
3.019
6.32%
6.99%
93
19.74
Revenue growth%
25.02
24.30
25.89
27.75
27.17
26.92
27.05
30.03
31.69
33.40
16.73
30.03
27.11
72
10.18
Gross margin%
28.92
30.56
27.82
29.75
28.69
26.15
28.10
30.98
31.71
32.04
8.99
30.98
29.33
59
8.46
Operating margin%
14.96
15.05
15.68
16.91
14.51
15.96
18.06
17.48
18.99
21.81
2.63
18.06
16.44
76
21.89
Net margin%
8.46
9.26
11.53
10.23
10.15
12.52
15.37
12.54
10.29
7.36
14.68
12.52
10.26
58
23.33
P/E ratio (avg)x
13.20
14.24
16.07
15.97
17.59
17.04
19.04
17.59
17.08
18.67
20.74
17.59
17.06
53
34.73
EV/EBITx
16.72
17.14
18.31
20.35
23.13
26.44
32.02
36.62
37.30
40.19
16.97
36.62
24.78
73
8.90
FCF yield (avg)%
14.49
14.32
12.26
14.74
15.99
17.60
19.69
22.34
24.86
23.95
22.71
22.34
16.80
86
8.09
FCF margin%
0.40
3.14
4.67
3.86
5.11
3.60
1.28
0.45
0.40
0.40
21.78
0.45
2.21
65
0.830
FCF / Net incomex
1.493
1.654
1.649
1.607
1.842
2.012
1.987
2.023
2.012
1.962
0.420
2.012
1.902
27
23.06
ROIC%
25.45
23.20
22.56
22.05
19.87
20.08
22.56
23.39
22.08
19.18
12.11
22.08
22.32
87
15.04
Return on equity%
30.27
30.06
29.89
32.88
30.27
29.28
26.61
28.60
30.21
28.93
18.62
28.93
29.97
12
20.37
Return on assets%
32.43
31.07
30.00
31.79
31.27
30.48
31.75
29.70
27.13
25.14
6.85
29.70
30.78
5
0.07
EPS$
0.19
0.20
0.22
0.26
0.26
0.28
0.33
0.37
0.45
0.49
0.08
13.01%
11.27%
—
3.44
EPS growth%
34.37
36.21
35.10
34.11
37.07
34.56
31.88
30.25
30.93
30.83
25.31
30.93
34.24
87
0.26
Bookvalue per sh$
0.44
0.45
0.50
0.52
0.61
0.67
0.73
0.77
0.90
0.93
0.05
8.68%
8.97%
—
0.12
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.28
1.36%
(0.85%)
—
0.10
Dividend per sh$
0.21
0.21
0.21
0.18
0.18
0.20
0.17
0.15
0.17
0.15
0.13
(3.65%)
(3.89%)
—
13.25
Div yield (avg)%
34.22
33.83
36.44
36.06
36.96
39.43
39.70
41.31
43.27
44.39
21.44
41.31
38.20
41
21.50
Payout ratio%
11.82
13.07
12.71
10.79
8.59
9.91
7.97
5.21
5.96
8.35
13.01
7.97
9.25
28
24.90
Shares (diluted)M
30.88
35.67
36.18
37.90
36.25
37.15
42.91
46.66
52.26
59.64
25.11
10.47%
8.07%
52
10.25
Buyback yield%
3.12
5.28
4.10
3.48
1.60
1.51
0.40
0.40
3.26
5.88
2.39
1.51
3.19
19
0.636
D/E ratiox
0.847
0.750
0.800
0.780
0.830
0.821
0.810
0.796
0.798
0.870
1.330
0.810
0.805
48
7.759
Enterprise value$M
27.12
27.38
30.18
34.80
39.87
39.91
43.91
50.13
52.19
52.19
21.13
5.53%
8.31%
22
12.16
LT debt$M
8.560
7.523
6.994
7.382
6.496
6.826
7.154
7.045
6.471
6.841
16.12
1.04%
(1.65%)
60
Revenue
$25.25M
6.99%
1.00×
Cost of revenue
$15.57M
7.07%
1.01×
Operating expenses
$2.878M
6.88%
0.99×