7.133
Revenue$M
15.87
16.30
16.39
16.12
16.04
15.95
16.29
16.78
16.83
16.59
7.931
0.67%
0.49%
50
25.57
Revenue growth%
22.51
25.10
27.49
25.78
26.94
25.49
27.65
28.00
28.09
25.89
29.61
27.65
26.42
56
8.24
Gross margin%
10.38
9.13
8.91
9.94
11.02
8.62
11.20
12.22
14.83
14.02
15.03
12.22
10.70
53
17.60
Operating margin%
20.47
20.91
22.04
23.35
22.96
22.54
23.17
22.29
19.82
20.05
3.33
22.29
22.17
54
9.35
Net margin%
1.93
1.17
2.10
3.58
3.46
0.47
0.40
1.94
3.35
0.53
12.76
0.53
1.94
66
24.11
P/E ratio (avg)x
15.53
17.05
18.72
21.04
22.94
21.48
20.87
21.64
20.67
20.70
34.40
20.87
20.79
27
31.80
EV/EBITx
20.94
22.03
22.33
24.18
26.13
28.57
26.93
28.98
25.34
25.86
32.03
26.93
25.60
47
12.34
FCF yield (avg)%
20.73
19.93
21.56
19.95
20.43
21.78
21.57
19.22
20.60
18.50
8.28
20.60
20.51
84
13.13
FCF margin%
15.62
15.83
18.04
18.92
16.73
18.57
20.86
20.11
20.46
22.39
9.99
20.46
18.75
61
1.489
FCF / Net incomex
1.328
1.509
1.662
1.535
1.449
1.436
1.326
1.402
1.381
1.282
1.391
1.381
1.419
82
3.12
ROIC%
24.66
25.74
26.28
28.10
28.37
25.66
27.62
27.33
28.31
26.56
25.23
27.33
26.95
26
6.42
Return on equity%
22.39
25.29
28.13
30.68
31.96
29.37
26.96
26.42
24.71
25.96
10.09
26.42
26.69
52
17.76
Return on assets%
20.76
20.92
21.78
23.71
24.29
26.91
29.55
31.80
32.62
35.31
22.40
31.80
25.60
67
0.26
EPS$
0.28
0.27
0.29
0.33
0.34
0.35
0.36
0.39
0.41
0.49
0.28
7.63%
5.10%
—
20.72
EPS growth%
28.21
28.93
27.60
24.65
25.19
26.41
23.45
23.04
23.64
25.59
10.91
23.64
25.39
7
0.11
Bookvalue per sh$
0.45
0.53
0.58
0.66
0.71
0.72
0.85
0.86
0.87
0.87
0.34
3.97%
6.45%
—
0.35
FCF per share$
0.18
0.17
0.15
0.15
0.14
0.13
0.14
0.14
0.14
0.13
0.16
(1.75%)
(2.68%)
—
0.53
Dividend per sh$
0.45
0.47
0.53
0.64
0.76
0.74
0.83
0.90
1.09
1.06
0.66
7.04%
10.39%
—
29.52
Div yield (avg)%
6.13
5.67
7.41
9.51
10.28
8.02
7.61
7.62
9.93
10.05
21.04
8.02
7.82
14
8.16
Payout ratio%
0.40
3.31
4.43
3.98
4.42
5.85
5.86
4.70
5.27
5.42
21.10
5.42
4.56
84
14.37
Shares (diluted)M
20.02
22.64
27.12
29.31
31.77
33.22
39.06
40.72
43.37
50.80
14.03
9.84%
9.67%
65
26.76
Buyback yield%
19.48
17.31
15.29
17.52
20.23
17.52
18.66
19.28
18.66
21.60
24.49
18.66
18.66
38
1.455
D/E ratiox
0.395
0.431
0.412
0.404
0.395
0.384
0.368
0.400
0.425
0.382
1.691
0.384
0.398
58
4.284
Enterprise value$M
12.44
13.48
15.36
17.35
17.34
18.41
18.58
18.39
19.79
23.02
5.491
5.83%
7.72%
73
13.04
LT debt$M
15.52
15.65
17.83
18.42
18.28
19.39
20.48
19.03
19.26
22.07
8.398
3.85%
4.15%
30
Revenue
$16.59M
0.49%
1.00×
Cost of revenue
$11.61M
0.49%
1.00×
Operating expenses
$2.392M
0.61%
1.01×
Cash and investments
14.19%
Spread over hurdle
(0.94%)