12.86
Revenue$M
23.72
25.91
27.52
30.16
32.98
36.34
39.81
42.79
46.31
49.22
13.39
8.33%
8.38%
80
19.59
Revenue growth%
5.08
6.66
5.83
4.54
4.59
4.81
5.96
6.72
4.15
3.06
13.11
4.81
4.95
69
16.95
Gross margin%
7.70
6.16
9.10
11.27
14.00
14.60
15.66
14.35
15.42
13.34
11.19
14.60
13.67
92
29.99
Operating margin%
8.34
9.42
8.11
7.00
7.58
9.42
11.80
12.24
12.06
12.49
3.54
12.06
9.42
6
16.92
Net margin%
18.40
16.17
13.27
15.59
15.95
16.46
15.70
13.97
16.04
13.07
6.88
15.70
15.83
67
29.94
P/E ratio (avg)x
32.06
37.70
40.31
44.34
50.90
50.44
54.52
56.18
65.84
69.98
25.94
56.18
50.67
87
26.03
EV/EBITx
8.510
8.909
8.928
9.255
8.863
7.554
7.981
8.306
8.547
9.033
11.18
8.306
8.705
29
29.51
FCF yield (avg)%
27.87
30.67
33.31
30.76
31.59
30.76
33.00
30.10
27.20
27.49
8.96
30.10
30.71
51
12.34
FCF margin%
22.16
22.39
22.53
23.29
22.79
20.58
18.26
19.67
18.54
19.45
28.30
19.45
21.37
76
1.305
FCF / Net incomex
1.958
1.879
1.735
1.910
1.924
1.847
2.064
2.107
2.255
2.468
0.352
2.107
1.941
29
14.44
ROIC%
25.82
27.44
25.34
25.41
24.46
23.14
23.28
21.22
19.90
22.78
7.69
22.78
23.87
95
2.59
Return on equity%
20.67
22.42
19.68
19.68
21.01
22.78
23.81
23.07
24.37
21.58
24.91
23.07
22.00
41
25.70
Return on assets%
23.23
24.77
25.03
24.75
22.32
23.76
25.81
27.42
27.13
27.31
4.26
27.13
24.90
48
2.36
EPS$
0.63
0.62
0.67
0.62
0.59
0.59
0.55
0.60
0.64
0.62
2.50
0.79%
0.34%
—
2.19
EPS growth%
11.25
11.87
9.96
9.18
7.74
9.40
12.26
11.82
10.40
8.71
18.86
10.40
10.18
28
1.09
Bookvalue per sh$
2.32
2.64
2.85
2.78
2.90
2.89
3.24
3.52
4.01
3.90
0.67
6.12%
5.60%
—
0.49
FCF per share$
1.55
1.62
1.62
1.62
1.61
1.73
1.72
2.08
2.26
2.21
2.58
6.53%
5.03%
—
2.45
Dividend per sh$
2.63
2.87
3.32
3.98
4.64
5.24
5.29
5.33
5.47
6.35
2.66
6.46%
10.66%
—
17.53
Div yield (avg)%
18.78
20.39
22.40
24.25
24.22
26.09
26.56
26.31
25.32
24.55
22.35
26.09
24.40
25
22.64
Payout ratio%
27.19
24.88
25.48
24.04
24.22
22.30
23.07
25.97
24.14
25.15
23.11
24.14
24.55
23
8.747
Shares (diluted)M
10.55
11.70
12.93
13.15
14.16
13.07
11.51
10.18
10.08
10.72
8.512
(5.41%)
0.44%
35
17.72
Buyback yield%
19.67
21.44
21.04
20.53
21.45
21.66
24.59
26.26
25.33
24.39
10.46
24.59
21.56
5
0.741
D/E ratiox
0.433
0.486
0.532
0.481
0.509
0.512
0.569
0.617
0.593
0.641
0.444
0.593
0.522
75
33.93
Enterprise value$M
19.46
22.31
23.52
26.95
29.82
30.91
33.29
38.52
40.65
43.62
31.13
7.91%
9.05%
83
11.61
LT debt$M
27.64
27.16
24.28
26.25
22.33
23.47
22.17
24.10
22.85
20.12
26.58
(2.07%)
(4.17%)
42
Revenue
$49.22M
8.38%
1.00×
Cost of revenue
$25.61M
8.22%
0.98×
Operating expenses
$9.908M
8.45%
1.01×
Property and equipment
18.60%