1.647
Revenue$M
9.524
9.934
10.41
10.83
11.19
11.37
11.89
12.03
12.50
1.798
2.046
2.90%
3.19%
94
13.16
Revenue growth%
0.96
0.40
2.17
1.82
1.55
1.49
4.25
4.11
2.51
17.31
27.63
2.51
1.69
12
5.63
Gross margin%
15.48
14.94
15.71
14.79
12.70
14.98
13.30
13.51
15.50
28.42
25.10
13.51
14.96
45
21.07
Operating margin%
9.50
8.38
9.40
7.75
8.02
5.37
6.76
8.84
9.18
22.28
18.37
8.02
8.61
60
16.31
Net margin%
25.96
26.92
28.45
30.19
27.78
30.67
31.16
31.42
32.45
3.57
26.70
31.16
29.32
18
18.19
P/E ratio (avg)x
32.64
32.23
29.89
27.69
27.03
24.93
23.89
22.36
23.62
37.16
31.27
23.89
27.36
40
14.10
EV/EBITx
14.88
14.87
13.26
12.30
12.31
11.35
12.12
10.91
9.971
19.17
35.03
11.35
12.30
37
4.97
FCF yield (avg)%
19.87
19.81
18.48
18.83
17.81
15.77
13.31
10.85
8.32
28.23
8.35
13.31
18.15
23
18.56
FCF margin%
9.50
7.71
9.42
11.15
11.26
11.91
11.94
10.06
8.06
26.62
9.87
11.26
10.60
93
0.333
FCF / Net incomex
1.396
1.308
1.420
1.317
1.396
1.453
1.572
1.539
1.702
0.263
0.923
1.539
1.437
90
13.55
ROIC%
10.35
9.40
11.39
12.34
10.68
13.36
13.25
14.75
16.30
12.56
28.30
13.36
12.78
28
5.86
Return on equity%
25.61
24.56
23.43
22.45
21.20
24.06
24.81
24.21
24.90
20.65
19.10
24.21
24.38
50
8.73
Return on assets%
22.25
23.13
20.32
21.89
19.58
16.98
15.64
15.21
16.51
17.31
16.31
16.51
19.95
54
0.34
EPS$
0.75
0.76
0.78
0.86
0.97
1.12
1.18
1.23
1.42
0.36
0.42
10.47%
8.06%
—
26.06
EPS growth%
13.08
12.14
10.90
10.11
10.66
9.00
6.56
6.29
4.22
2.29
20.61
6.56
10.38
80
0.23
Bookvalue per sh$
0.69
0.75
0.82
0.92
0.89
0.97
0.98
1.10
1.14
0.69
0.20
4.37%
6.95%
—
0.34
FCF per share$
1.68
1.87
1.90
2.23
2.40
2.68
3.14
3.76
4.12
0.62
0.77
13.00%
12.64%
—
0.37
Dividend per sh$
0.80
0.87
0.97
0.91
0.91
0.93
0.99
1.07
1.05
0.30
0.60
2.82%
3.30%
—
15.15
Div yield (avg)%
16.00
15.60
13.33
15.24
15.60
13.05
12.37
11.36
13.54
5.39
22.16
13.05
14.39
6
21.96
Payout ratio%
21.40
22.07
21.84
24.77
27.70
28.70
26.48
24.99
22.88
16.33
10.37
26.48
24.24
55
9.051
Shares (diluted)M
10.87
11.05
10.69
11.32
10.42
12.00
11.78
13.32
12.76
9.277
9.340
2.42%
3.01%
6
15.76
Buyback yield%
5.92
4.97
7.84
6.09
8.53
9.33
9.82
9.99
8.74
28.17
28.43
9.33
8.18
23
1.062
D/E ratiox
2.118
2.077
2.354
2.786
2.934
3.292
3.817
4.343
4.988
0.750
0.597
3.817
2.860
20
4.093
Enterprise value$M
3.235
3.453
2.929
2.866
2.438
2.096
1.810
1.547
1.468
6.464
10.73
(12.53%)
(8.70%)
91
4.077
LT debt$M
3.237
3.277
3.651
3.497
3.155
3.097
2.865
2.595
2.379
9.588
6.800
(7.41%)
(4.05%)
29
Revenue
$12.50M
3.19%
1.00×
Cost of revenue
$8.440M
3.09%
0.99×
Operating expenses
$1.546M
4.56%
1.14×
Spread over hurdle
23.93%