6.450
Revenue$M
10.61
11.06
11.41
12.06
12.67
13.54
14.01
14.40
15.28
15.60
6.972
4.24%
4.32%
78
5.93
Revenue growth%
7.51
5.82
4.56
4.40
4.41
2.42
1.30
0.92
1.43
2.90
2.82
1.43
3.65
11
10.96
Gross margin%
9.73
7.31
10.22
12.83
13.46
14.37
16.52
15.57
15.90
16.05
23.45
15.90
13.92
22
17.02
Operating margin%
27.44
25.67
25.76
24.12
25.71
25.13
26.77
27.11
25.82
23.27
13.08
25.82
25.74
90
29.60
Net margin%
12.39
15.34
16.82
18.60
18.52
16.29
16.80
17.52
18.80
20.15
12.61
17.52
17.17
71
14.85
P/E ratio (avg)x
49.19
56.55
66.80
65.42
77.88
92.61
95.15
107.1
127.1
140.4
23.40
107.1
85.24
30
18.97
EV/EBITx
10.33
10.09
10.01
8.845
9.155
8.862
8.397
7.569
8.155
7.003
11.81
8.155
8.854
65
16.92
FCF yield (avg)%
15.26
13.47
11.05
12.12
13.78
12.12
11.30
10.30
10.86
11.65
22.26
11.30
11.88
53
5.42
FCF margin%
10.23
11.22
10.76
8.71
8.80
5.84
2.95
1.89
3.71
2.36
13.62
2.95
7.27
35
0.348
FCF / Net incomex
1.385
1.489
1.443
1.495
1.434
1.615
1.521
1.427
1.377
1.525
1.754
1.521
1.466
59
7.39
ROIC%
23.65
23.37
21.86
19.13
17.61
20.14
20.52
20.03
18.55
17.86
17.97
20.03
20.09
56
26.26
Return on equity%
15.27
17.59
18.69
18.78
21.68
21.38
18.53
18.24
21.12
23.31
11.53
21.12
18.73
34
24.77
Return on assets%
19.94
20.46
22.21
21.17
18.71
16.61
18.47
17.22
18.79
16.51
24.24
17.22
18.75
74
0.44
EPS$
0.13
0.14
0.16
0.17
0.16
0.15
0.16
0.16
0.17
0.18
0.47
2.72%
2.95%
—
20.26
EPS growth%
5.45
7.11
7.04
8.01
9.52
8.04
8.75
7.39
9.35
6.62
9.47
8.04
7.70
18
0.33
Bookvalue per sh$
0.23
0.23
0.25
0.27
0.23
0.20
0.21
0.19
0.20
0.21
0.59
(2.05%)
(1.67%)
—
0.51
FCF per share$
0.45
0.46
0.39
0.38
0.38
0.37
0.32
0.32
0.33
0.30
0.71
(4.67%)
(4.13%)
—
0.41
Dividend per sh$
1.26
1.51
1.83
2.12
2.29
2.50
2.51
3.01
3.27
3.58
0.40
9.30%
11.99%
—
19.31
Div yield (avg)%
11.06
10.30
11.02
11.14
10.46
12.91
13.04
13.56
11.31
9.07
3.09
12.91
11.10
33
19.39
Payout ratio%
11.28
8.38
10.33
10.73
10.36
8.49
10.85
10.63
9.66
9.27
29.47
9.66
10.34
87
19.36
Shares (diluted)M
15.09
15.68
15.79
13.91
13.95
13.25
12.99
11.74
11.24
12.03
19.73
(2.91%)
(2.88%)
45
5.76
Buyback yield%
12.58
12.71
10.71
10.47
10.80
9.57
7.92
10.71
11.42
12.51
29.51
10.71
10.76
78
1.069
D/E ratiox
2.912
2.907
2.991
3.338
3.605
3.991
4.421
4.459
4.814
5.487
0.901
4.459
3.798
70
16.74
Enterprise value$M
3.812
3.552
3.769
3.270
3.246
3.299
3.276
2.782
2.639
2.430
5.741
(5.62%)
(4.14%)
51
7.531
LT debt$M
15.17
15.07
15.80
14.72
16.63
16.16
15.28
17.07
16.64
17.96
14.63
1.56%
1.94%
29
Revenue
$15.60M
4.32%
1.00×
Cost of revenue
$8.234M
4.19%
0.99×
Operating expenses
$2.026M
5.52%
1.12×