58.37
Revenue$M
93.63
96.20
96.56
99.26
99.71
99.99
102.8
106.9
109.1
112.7
62.81
2.48%
1.87%
62
12.57
Revenue growth%
27.43
29.43
31.81
32.84
34.12
34.74
31.95
29.10
29.57
30.15
5.74
30.15
30.98
90
18.18
Gross margin%
1.06
3.34
4.49
4.60
5.12
2.82
3.92
1.22
0.40
0.40
13.55
1.22
3.08
85
3.74
Operating margin%
13.81
10.97
8.35
7.77
10.20
11.09
10.41
10.61
8.10
5.49
6.66
10.41
10.30
11
8.03
Net margin%
17.00
18.81
19.73
21.09
19.55
19.32
21.44
23.11
24.95
26.04
19.55
23.11
20.41
16
6.938
P/E ratio (avg)x
12.89
15.09
15.34
15.37
18.13
21.58
21.97
22.92
27.20
31.94
30.14
22.92
19.86
37
10.43
EV/EBITx
21.26
21.58
20.00
17.82
18.66
20.24
18.88
18.35
19.27
18.34
26.26
18.88
19.08
83
23.95
FCF yield (avg)%
24.80
27.76
25.14
25.16
23.36
20.71
18.28
18.11
20.67
22.13
10.33
20.67
22.75
78
10.92
FCF margin%
6.49
7.28
5.21
6.16
7.58
8.18
9.71
11.93
14.69
13.57
8.32
11.93
7.88
70
0.271
FCF / Net incomex
0.961
1.032
0.949
0.962
0.947
0.889
0.886
0.918
0.829
0.739
0.792
0.886
0.933
39
5.30
ROIC%
26.62
24.79
25.51
25.19
24.79
22.51
21.70
22.50
20.76
19.71
8.71
21.70
23.65
91
11.31
Return on equity%
21.09
20.35
21.35
19.42
20.20
18.21
16.98
18.82
20.66
18.11
21.55
18.21
19.81
74
26.67
Return on assets%
25.30
26.74
27.91
30.51
31.57
32.43
34.26
35.03
34.51
37.48
22.61
34.51
32.00
94
0.27
EPS$
1.08
1.28
1.47
1.69
1.72
1.76
2.03
2.13
2.34
2.28
0.29
5.81%
9.52%
—
27.42
EPS growth%
25.86
27.64
25.03
26.58
27.39
28.76
30.16
29.57
31.66
32.56
18.67
30.16
28.20
20
0.17
Bookvalue per sh$
0.25
0.22
0.20
0.21
0.20
0.22
0.22
0.20
0.21
0.21
0.52
1.17%
(1.33%)
—
0.20
FCF per share$
0.10
0.08
0.07
0.07
0.06
0.05
0.05
0.04
0.04
0.04
0.15
(9.95%)
(10.19%)
—
0.22
Dividend per sh$
0.31
0.31
0.32
0.33
0.34
0.39
0.42
0.47
0.49
0.54
0.53
10.01%
4.98%
—
10.80
Div yield (avg)%
23.88
22.79
23.98
25.71
24.94
25.52
27.68
30.11
31.80
31.84
25.52
30.11
25.61
41
28.29
Payout ratio%
12.67
12.73
9.85
11.09
13.42
15.74
17.16
15.53
16.55
14.27
29.55
15.74
13.84
95
135.7
Shares (diluted)M
138.7
121.9
118.3
114.7
99.83
97.25
87.92
79.91
75.34
69.83
134.6
(6.90%)
(6.16%)
33
20.14
Buyback yield%
26.51
26.74
27.90
29.04
30.13
31.66
31.91
29.96
29.91
28.91
14.75
29.96
29.48
88
0.267
D/E ratiox
0.970
1.030
1.066
1.082
1.001
1.037
1.101
0.965
0.960
0.970
0.932
0.970
1.015
77
54.99
Enterprise value$M
95.80
113.4
133.9
153.5
156.2
170.0
168.0
189.3
200.9
212.9
70.52
6.38%
9.47%
59
66.79
LT debt$M
47.83
48.08
47.45
52.98
53.07
59.89
65.68
67.18
71.87
84.17
16.63
9.66%
6.69%
30
Revenue
$112.7M
1.87%
1.00×
Cost of revenue
$62.98M
2.35%
1.05×
Operating expenses
$23.47M
1.13%
0.93×