51.13
Revenue$M
63.27
67.82
72.54
78.67
83.32
87.98
94.84
103.9
111.2
118.7
56.16
7.33%
7.36%
62
25.88
Revenue growth%
9.96
11.15
9.44
10.28
10.82
11.68
8.77
6.39
9.30
8.34
23.07
8.77
9.70
11
8.44
Gross margin%
13.49
13.90
16.26
14.30
16.00
14.46
16.59
19.52
17.08
17.37
23.41
17.08
16.13
6
14.32
Operating margin%
26.13
28.50
26.19
26.48
26.41
24.64
25.75
25.42
25.18
27.19
11.40
25.42
26.16
73
12.35
Net margin%
17.76
18.14
17.38
19.13
18.22
16.49
18.26
16.60
15.63
17.97
2.14
16.60
17.87
24
20.71
P/E ratio (avg)x
26.83
27.98
27.55
27.03
29.36
26.46
27.11
25.36
26.36
27.44
16.94
26.46
27.07
74
31.12
EV/EBITx
25.70
23.75
22.21
19.58
18.15
18.74
17.42
17.10
18.73
17.50
16.08
17.50
18.73
8
19.72
FCF yield (avg)%
2.51
0.40
3.00
4.58
2.20
0.40
2.89
5.81
3.49
2.67
21.60
2.89
2.78
49
19.61
FCF margin%
20.54
21.72
23.94
23.06
21.68
24.63
25.36
27.08
28.86
29.57
2.28
27.08
24.28
64
1.455
FCF / Net incomex
0.846
0.982
0.957
1.059
0.997
1.107
1.091
1.102
1.050
1.023
0.800
1.091
1.036
56
12.40
ROIC%
26.04
23.91
23.29
21.54
20.61
21.57
23.86
21.36
23.17
25.74
12.00
23.17
23.23
57
15.21
Return on equity%
18.71
15.79
13.77
14.21
12.69
13.86
16.63
15.70
13.74
13.45
5.04
13.86
14.03
32
7.41
Return on assets%
18.41
20.81
23.54
23.18
21.92
19.08
18.57
20.83
19.65
17.52
16.76
19.08
20.23
43
1.21
EPS$
1.10
1.02
1.12
1.25
1.30
1.42
1.39
1.25
1.21
1.20
1.28
(1.60%)
0.56%
—
12.38
EPS growth%
4.89
5.85
3.45
1.94
2.32
0.40
0.40
0.40
0.40
0.40
25.16
0.40
1.17
48
0.85
Bookvalue per sh$
0.66
0.66
0.69
0.70
0.63
0.67
0.63
0.57
0.61
0.53
0.59
(3.52%)
(2.95%)
—
1.11
FCF per share$
0.30
0.33
0.39
0.43
0.50
0.59
0.69
0.68
0.79
0.93
1.13
12.94%
11.79%
—
0.96
Dividend per sh$
1.70
1.88
1.86
1.89
1.78
1.83
2.06
2.12
2.18
1.97
1.40
2.05%
2.31%
—
7.83
Div yield (avg)%
24.40
21.80
19.43
19.39
21.55
19.29
20.09
22.06
23.58
22.53
13.27
22.06
21.67
88
18.40
Payout ratio%
24.28
22.18
25.15
27.56
27.07
26.46
23.83
22.76
25.47
25.49
25.03
25.47
25.31
81
28.17
Shares (diluted)M
27.22
27.68
24.93
25.15
26.16
23.09
20.76
19.59
20.92
21.34
28.78
(3.99%)
(3.07%)
67
25.92
Buyback yield%
5.56
6.55
7.27
8.98
9.81
8.09
6.86
7.70
5.20
6.32
28.33
6.86
7.07
8
0.716
D/E ratiox
1.456
1.308
1.268
1.287
1.303
1.418
1.370
1.227
1.160
1.122
0.458
1.227
1.295
88
56.97
Enterprise value$M
81.49
84.12
81.20
83.81
98.49
97.71
101.4
98.73
118.2
131.0
104.8
5.87%
5.14%
62
122.6
LT debt$M
117.1
130.8
135.4
156.7
174.6
200.7
226.6
255.8
274.3
308.5
29.64
12.06%
10.76%
30
Revenue
$118.7M
7.36%
1.00×
Cost of revenue
$83.08M
7.36%
1.00×
Operating expenses
$24.90M
7.23%
0.99×
Goodwill & intangibles
17.06%
Spread over hurdle
(5.86%)