2.316
Revenue$M
18.57
19.91
20.56
21.96
23.19
24.88
26.79
28.40
30.36
32.56
2.433
7.02%
6.18%
25
18.85
Revenue growth%
23.16
24.26
26.74
24.14
22.87
25.64
23.16
21.51
22.70
21.31
2.14
22.70
23.16
67
15.11
Gross margin%
21.06
23.56
24.58
25.48
23.14
24.59
21.84
22.83
25.79
27.89
13.30
24.59
24.07
59
16.13
Operating margin%
13.48
15.74
14.11
12.07
11.20
13.70
11.40
9.49
7.02
6.01
25.19
9.49
11.74
23
17.59
Net margin%
12.00
9.74
8.93
9.38
12.12
9.16
7.84
7.30
5.68
4.66
15.23
7.30
9.04
17
9.441
P/E ratio (avg)x
24.75
27.69
25.90
27.88
29.71
30.42
29.46
32.12
36.49
37.91
7.445
32.12
29.58
36
13.82
EV/EBITx
20.19
21.82
23.83
26.16
24.39
25.65
29.29
32.19
31.14
30.48
37.22
30.48
25.91
82
12.27
FCF yield (avg)%
1.68
0.40
0.40
0.40
1.51
1.16
3.48
6.32
7.09
8.76
13.93
6.32
1.59
64
3.46
FCF margin%
19.20
19.40
16.65
15.67
13.11
14.35
13.28
13.95
14.19
15.20
21.78
14.19
14.78
52
0.592
FCF / Net incomex
1.710
2.082
2.509
2.596
2.848
2.843
3.143
3.292
3.683
4.288
0.673
3.292
2.845
21
16.09
ROIC%
28.09
25.77
27.56
25.19
27.15
24.27
26.82
25.22
22.64
23.47
29.41
24.27
25.49
88
24.44
Return on equity%
26.48
24.36
23.89
26.79
26.04
26.01
26.11
29.06
29.44
30.87
18.28
29.06
26.29
22
12.80
Return on assets%
27.12
26.91
28.58
30.05
31.49
34.24
34.19
33.82
33.04
33.81
12.45
33.82
32.27
73
0.59
EPS$
0.40
0.43
0.44
0.40
0.45
0.44
0.41
0.38
0.39
0.45
0.61
(0.21%)
1.42%
—
2.33
EPS growth%
27.13
24.33
22.02
22.80
24.84
24.71
23.78
24.59
26.50
27.57
5.44
24.71
24.65
66
0.53
Bookvalue per sh$
0.22
0.20
0.20
0.17
0.18
0.16
0.17
0.17
0.17
0.16
0.56
(3.20%)
(3.02%)
—
0.54
FCF per share$
0.22
0.24
0.27
0.30
0.28
0.31
0.29
0.33
0.32
0.34
0.34
3.62%
4.65%
—
0.22
Dividend per sh$
0.16
0.17
0.19
0.18
0.21
0.20
0.23
0.22
0.24
0.26
0.39
4.74%
4.61%
—
26.52
Div yield (avg)%
20.14
19.81
16.91
14.73
12.77
14.21
11.29
8.53
8.61
9.57
18.51
9.57
13.49
65
17.30
Payout ratio%
1.90
4.13
1.39
3.36
2.57
0.40
0.40
1.76
1.84
0.40
18.49
0.40
1.80
26
19.41
Shares (diluted)M
29.96
36.04
37.27
43.49
44.17
45.49
50.58
57.73
65.37
75.76
19.14
11.39%
9.64%
59
12.67
Buyback yield%
26.04
27.43
24.79
24.57
22.06
20.37
18.52
19.84
20.14
22.50
24.79
20.14
22.28
89
1.544
D/E ratiox
1.599
1.421
1.445
1.340
1.199
1.165
1.123
0.971
1.040
1.000
1.369
1.040
1.182
95
8.002
Enterprise value$M
27.56
30.02
33.31
37.34
42.95
45.18
50.21
58.50
57.90
63.78
11.83
8.23%
9.50%
72
23.04
LT debt$M
4.012
3.640
3.762
3.869
3.703
3.497
3.019
3.098
2.824
2.930
19.60
(4.58%)
(2.76%)
46
Revenue
$32.56M
6.18%
1.00×
Cost of revenue
$22.08M
6.23%
1.00×
Operating expenses
$7.599M
5.78%
0.96×
Goodwill & intangibles
16.85%
Spread over hurdle
(7.82%)