8.533
Revenue$M
93.70
98.87
106.3
112.5
118.7
123.9
131.5
138.2
150.1
162.0
8.855
6.43%
6.21%
43
16.58
Revenue growth%
0.40
2.27
2.93
1.94
4.67
4.93
5.97
5.81
2.89
4.52
19.77
4.93
3.72
81
26.59
Gross margin%
10.14
8.80
6.10
6.44
5.27
4.49
4.10
6.76
4.50
2.09
2.53
4.49
5.69
5
20.41
Operating margin%
16.72
17.68
14.75
14.50
12.39
13.13
16.04
13.21
15.78
18.43
12.38
15.78
15.27
21
21.93
Net margin%
8.41
11.11
12.60
11.87
9.97
7.16
6.33
6.62
8.54
6.68
13.75
6.68
8.48
7
12.00
P/E ratio (avg)x
40.51
38.71
41.82
39.49
43.43
46.89
44.57
43.01
48.00
47.94
7.913
46.89
43.22
71
14.86
EV/EBITx
43.37
43.99
43.50
45.91
41.81
44.92
43.94
43.40
44.97
45.41
12.49
44.92
43.96
53
27.43
FCF yield (avg)%
0.40
0.40
0.40
1.92
2.97
3.03
0.41
2.04
4.15
1.16
8.89
2.04
1.54
68
3.45
FCF margin%
25.73
23.00
22.14
21.42
22.27
25.11
23.61
25.03
23.97
21.89
29.21
23.97
23.30
79
1.182
FCF / Net incomex
1.328
1.231
1.154
1.145
1.287
1.300
1.335
1.402
1.494
1.440
0.760
1.402
1.314
38
15.90
ROIC%
28.45
26.29
24.26
27.22
28.50
27.58
26.24
25.54
25.78
23.99
20.49
25.78
26.27
36
15.81
Return on equity%
30.09
31.24
34.18
36.28
39.07
41.85
42.90
43.02
40.34
41.06
16.37
41.85
39.71
22
12.00
Return on assets%
29.85
30.39
31.21
31.95
29.25
27.44
29.06
31.45
30.74
31.53
5.24
30.74
30.56
82
0.57
EPS$
0.87
0.87
0.91
1.00
1.03
1.17
1.19
1.30
1.23
1.43
0.59
6.89%
6.65%
—
20.70
EPS growth%
27.75
27.25
29.83
27.10
26.02
23.31
21.99
19.38
18.43
16.71
2.27
19.38
24.67
10
0.40
Bookvalue per sh$
0.49
0.46
0.51
0.56
0.61
0.61
0.66
0.71
0.80
0.85
0.32
7.00%
6.41%
—
0.91
FCF per share$
0.33
0.31
0.32
0.33
0.37
0.41
0.43
0.44
0.39
0.37
1.51
0.07%
1.32%
—
0.86
Dividend per sh$
1.46
1.43
1.50
1.76
2.02
2.08
2.42
2.50
2.96
3.12
0.73
9.12%
7.71%
—
25.45
Div yield (avg)%
33.40
33.99
34.00
35.19
33.61
34.83
36.13
33.58
34.33
31.75
5.26
34.33
33.99
82
12.01
Payout ratio%
27.82
30.57
29.84
29.08
27.59
29.07
27.56
29.84
27.01
26.51
27.27
27.56
28.45
43
56.02
Shares (diluted)M
67.71
70.32
68.71
72.32
65.15
68.61
68.38
63.70
60.17
66.87
56.67
0.52%
(0.76%)
87
15.20
Buyback yield%
17.46
15.32
16.39
14.91
17.74
16.22
17.14
19.85
17.68
18.90
24.66
17.68
17.30
89
0.738
D/E ratiox
0.903
1.035
1.147
1.173
1.251
1.418
1.615
1.856
2.145
2.083
0.913
1.856
1.335
68
49.35
Enterprise value$M
156.1
150.8
168.5
172.4
162.7
178.5
178.5
205.2
195.0
189.9
62.87
3.15%
2.53%
71
124.3
LT debt$M
45.37
41.38
40.64
44.45
47.42
51.40
49.29
46.59
46.43
48.51
181.4
0.45%
0.86%
94
Revenue
$162.0M
6.21%
1.00×
Cost of revenue
$95.29M
6.59%
1.04×
Operating expenses
$14.80M
5.31%
0.92×
Cash and investments
16.56%
Spread over hurdle
35.17%