7.879
Revenue$M
17.38
18.88
20.93
22.96
25.49
27.84
30.75
33.90
37.43
41.41
8.196
10.19%
10.01%
30
21.18
Revenue growth%
20.75
18.72
17.53
18.25
20.72
23.32
23.14
25.81
25.21
24.70
24.13
24.70
21.94
23
8.16
Gross margin%
25.64
23.82
23.90
24.77
27.77
29.18
27.48
30.37
29.86
27.25
19.54
29.18
27.36
76
10.15
Operating margin%
25.05
24.25
24.97
27.37
28.80
26.54
26.15
28.58
29.92
27.39
20.96
27.39
26.95
26
10.83
Net margin%
2.69
3.32
4.19
1.75
2.76
0.86
0.40
2.73
0.63
0.40
29.96
0.63
2.22
30
29.38
P/E ratio (avg)x
46.61
45.69
45.72
49.10
48.50
46.30
46.95
45.91
48.61
50.41
8.463
46.95
46.78
25
37.20
EV/EBITx
12.55
10.81
10.71
9.336
9.200
7.797
7.105
7.191
6.970
7.283
11.58
7.191
8.498
61
9.19
FCF yield (avg)%
22.05
23.60
25.65
26.86
26.70
25.58
23.43
22.83
21.83
21.09
19.66
22.83
23.51
49
2.46
FCF margin%
11.18
12.63
10.22
8.53
11.47
10.90
10.27
12.42
12.66
15.19
4.67
12.42
11.32
60
1.656
FCF / Net incomex
0.819
0.782
0.709
0.784
0.879
0.793
0.800
0.724
0.704
0.682
1.488
0.724
0.783
90
4.84
ROIC%
16.66
15.47
12.71
14.13
13.01
12.11
10.59
9.38
7.77
9.73
9.86
9.73
12.41
7
9.85
Return on equity%
22.04
20.21
17.26
17.31
14.72
14.28
14.70
16.64
15.30
14.28
24.84
14.70
15.97
90
22.16
Return on assets%
10.03
8.14
7.73
7.55
4.58
5.91
4.84
5.00
6.71
3.97
15.81
5.00
6.31
76
0.21
EPS$
0.17
0.17
0.19
0.21
0.21
0.23
0.21
0.21
0.23
0.22
0.24
1.31%
3.02%
—
16.29
EPS growth%
7.76
6.61
7.76
7.24
7.08
6.41
6.66
7.76
9.78
9.19
27.27
7.76
7.50
80
0.07
Bookvalue per sh$
0.24
0.24
0.25
0.26
0.29
0.28
0.28
0.29
0.29
0.34
0.32
3.56%
4.40%
—
0.14
FCF per share$
0.34
0.37
0.37
0.41
0.41
0.42
0.47
0.53
0.60
0.60
0.28
8.27%
6.00%
—
0.30
Dividend per sh$
0.16
0.19
0.21
0.24
0.23
0.22
0.22
0.22
0.23
0.26
0.30
3.14%
4.79%
—
9.59
Div yield (avg)%
12.01
11.53
13.57
16.00
17.23
15.18
15.79
14.29
16.99
15.35
8.67
15.35
15.27
39
29.59
Payout ratio%
3.52
1.78
1.45
0.40
0.40
0.40
2.72
2.86
4.53
6.54
7.48
2.86
2.25
20
115.2
Shares (diluted)M
151.9
169.4
156.8
173.6
174.2
187.9
185.3
186.0
194.1
221.3
111.4
4.91%
5.00%
39
13.93
Buyback yield%
35.38
33.76
36.00
34.77
35.30
33.53
36.19
36.56
36.56
37.46
20.98
36.56
35.69
36
1.134
D/E ratiox
1.850
2.111
2.023
2.403
2.748
2.717
2.661
3.107
3.499
3.451
0.205
3.107
2.689
72
22.10
Enterprise value$M
18.68
19.96
20.74
22.35
21.36
23.46
24.13
23.29
23.69
25.03
13.59
3.22%
4.45%
82
38.34
LT debt$M
38.36
42.56
43.75
44.45
43.48
43.77
44.07
48.94
47.45
45.14
26.68
0.75%
2.01%
9
Revenue
$41.41M
10.01%
1.00×
Cost of revenue
$23.02M
9.91%
0.99×
Operating expenses
$6.412M
10.45%
1.04×
Goodwill & intangibles
15.04%