54.22
Revenue$M
55.50
57.22
58.69
58.83
58.55
59.29
59.82
60.09
60.01
59.80
58.36
0.42%
0.78%
26
21.57
Revenue growth%
29.99
28.22
25.72
24.32
22.34
20.38
19.79
18.51
20.22
21.76
22.19
20.22
22.05
52
12.53
Gross margin%
7.62
9.29
9.70
9.77
9.48
10.87
10.77
12.91
12.93
15.34
27.33
12.91
10.27
61
21.19
Operating margin%
29.82
27.58
25.36
23.26
25.65
23.37
25.33
25.58
24.68
25.05
27.20
25.05
25.34
10
21.85
Net margin%
15.54
18.11
17.00
15.32
13.98
13.04
13.31
12.55
12.04
13.59
11.15
13.04
13.79
53
34.79
P/E ratio (avg)x
38.54
43.21
49.57
51.20
60.25
71.38
84.01
99.42
113.1
122.8
33.81
99.42
65.81
79
26.96
EV/EBITx
23.98
23.94
22.97
22.78
22.27
26.08
28.03
31.06
36.62
38.88
14.31
31.06
25.03
46
3.65
FCF yield (avg)%
22.79
23.59
22.34
24.25
21.97
24.91
22.37
23.07
20.73
19.20
23.15
22.37
22.58
52
7.46
FCF margin%
3.47
2.17
3.65
6.39
6.33
7.98
5.56
2.57
3.41
0.89
18.70
3.41
3.56
22
0.600
FCF / Net incomex
0.576
0.631
0.702
0.698
0.735
0.813
0.958
0.995
1.147
1.186
1.601
0.995
0.774
92
9.95
ROIC%
13.36
11.34
12.87
10.19
10.01
10.00
7.58
5.29
8.17
5.50
15.60
7.58
10.01
11
5.91
Return on equity%
16.28
17.48
15.67
13.73
13.81
12.38
13.68
11.27
13.54
15.46
26.51
13.54
13.77
30
22.13
Return on assets%
27.94
26.12
24.49
22.80
22.35
20.40
22.10
24.68
26.74
24.53
12.76
24.53
24.51
21
1.04
EPS$
0.70
0.77
0.79
0.89
0.84
0.85
0.95
1.04
0.98
0.92
1.16
1.75%
3.10%
—
29.76
EPS growth%
23.59
22.68
21.85
24.22
22.87
20.29
22.20
21.05
19.04
17.94
5.99
20.29
22.03
33
0.45
Bookvalue per sh$
0.80
0.83
0.81
0.72
0.73
0.67
0.59
0.62
0.62
0.54
0.49
(5.78%)
(3.31%)
—
1.03
FCF per share$
1.68
1.58
1.71
1.95
2.03
2.02
2.20
2.29
2.51
2.64
0.44
5.38%
5.12%
—
0.38
Dividend per sh$
1.34
1.32
1.33
1.46
1.64
1.85
1.78
1.88
1.99
1.84
0.89
2.29%
2.71%
—
20.87
Div yield (avg)%
30.71
30.86
32.04
33.53
36.37
36.58
39.28
39.27
38.75
39.57
10.51
39.27
36.47
39
25.86
Payout ratio%
7.16
9.44
11.53
12.28
13.15
10.92
10.47
9.33
10.91
8.19
26.47
10.47
10.69
47
32.80
Shares (diluted)M
47.51
47.91
53.53
60.52
71.55
77.76
81.01
92.93
95.81
107.7
31.67
8.52%
8.26%
31
15.19
Buyback yield%
2.01
3.64
1.97
4.72
7.50
4.78
6.85
6.26
5.27
5.19
24.19
5.27
4.99
93
0.890
D/E ratiox
1.380
1.454
1.466
1.440
1.416
1.492
1.571
1.448
1.427
1.432
0.243
1.448
1.444
52
55.07
Enterprise value$M
45.99
51.61
56.20
56.24
54.50
61.04
56.45
65.35
70.38
79.23
30.80
7.77%
5.87%
36
28.24
LT debt$M
39.34
38.18
44.03
50.40
53.92
50.03
47.90
51.39
47.36
47.81
54.07
(2.38%)
1.62%
47
Revenue
$59.80M
0.78%
1.00×
Cost of revenue
$35.33M
0.29%
0.95×
Operating expenses
$7.759M
1.66%
1.09×