101.9
Revenue$M
78.47
81.41
85.82
88.35
91.06
93.99
98.63
100.9
106.4
111.8
104.9
4.19%
4.18%
37
14.87
Revenue growth%
23.96
25.05
24.11
21.91
21.88
22.46
24.75
24.88
26.40
25.89
10.92
24.88
24.43
31
10.36
Gross margin%
23.42
21.93
21.58
21.91
22.33
24.47
25.55
25.52
22.70
21.91
21.81
24.47
22.51
43
10.88
Operating margin%
28.99
31.09
30.54
29.36
30.38
27.87
30.66
29.92
28.47
28.89
4.36
28.89
29.64
82
21.89
Net margin%
11.19
9.10
6.35
4.80
3.35
6.34
4.45
3.99
1.10
1.89
18.71
3.99
4.62
61
32.68
P/E ratio (avg)x
12.72
14.20
14.67
14.40
16.64
17.37
16.16
16.23
16.06
17.39
37.95
16.23
16.11
73
9.005
EV/EBITx
14.72
14.36
17.28
17.95
19.31
21.64
24.36
29.06
29.13
32.35
18.78
29.06
20.47
70
3.44
FCF yield (avg)%
6.99
7.14
6.12
6.35
5.04
5.82
3.99
1.00
0.40
0.40
29.66
1.00
5.43
5
19.77
FCF margin%
9.25
10.26
7.87
6.30
7.54
8.53
8.66
7.99
10.68
11.41
3.66
8.66
8.59
15
1.609
FCF / Net incomex
0.378
0.393
0.390
0.456
0.515
0.494
0.551
0.536
0.626
0.641
0.909
0.551
0.505
39
4.09
ROIC%
21.67
21.46
20.81
17.99
17.39
18.02
21.02
18.33
18.56
18.23
23.88
18.33
18.45
57
13.11
Return on equity%
22.84
24.27
22.30
19.83
17.22
19.01
20.85
20.19
19.48
22.40
19.24
20.19
20.52
90
12.46
Return on assets%
19.02
21.45
22.16
19.72
21.16
22.31
23.71
24.67
27.13
27.50
8.82
24.67
22.24
63
0.52
EPS$
1.41
1.37
1.45
1.71
1.81
2.16
2.31
2.32
2.55
2.98
0.54
10.50%
8.81%
—
19.15
EPS growth%
29.78
27.19
26.32
23.84
24.84
22.03
22.56
20.25
19.50
16.80
6.47
20.25
23.20
95
0.52
Bookvalue per sh$
1.89
2.10
2.48
2.72
3.11
3.45
3.63
4.25
4.94
4.90
1.05
9.53%
9.72%
—
0.41
FCF per share$
0.53
0.50
0.52
0.57
0.61
0.59
0.53
0.49
0.43
0.44
1.48
(6.30%)
(1.66%)
—
0.38
Dividend per sh$
0.59
0.54
0.60
0.63
0.68
0.67
0.71
0.66
0.68
0.67
0.82
(0.42%)
0.31%
—
15.78
Div yield (avg)%
15.52
16.49
17.54
17.85
20.69
18.66
16.99
16.04
17.88
20.76
11.58
17.88
17.70
65
25.08
Payout ratio%
20.38
19.04
21.59
24.18
21.36
21.55
21.52
19.71
21.74
19.03
17.81
21.52
21.44
40
35.30
Shares (diluted)M
28.05
26.53
27.87
27.95
28.21
24.83
26.53
26.53
24.37
22.14
34.94
(4.73%)
(3.42%)
16
18.20
Buyback yield%
16.94
16.99
16.77
16.26
18.38
19.20
19.31
21.98
19.66
19.00
15.98
19.31
18.69
58
1.307
D/E ratiox
2.809
3.029
3.152
3.127
3.578
3.679
3.639
4.306
4.591
5.434
1.386
4.306
3.608
89
56.81
Enterprise value$M
89.45
103.6
118.6
133.0
138.4
146.0
153.4
177.9
183.8
207.1
12.05
8.39%
8.98%
95
34.71
LT debt$M
69.89
79.52
89.42
100.4
111.1
101.6
105.8
108.5
110.0
120.0
88.32
1.55%
6.13%
66
Revenue
$111.8M
4.18%
1.00×
Cost of revenue
$69.75M
3.91%
0.97×
Operating expenses
$15.78M
4.40%
1.02×
Goodwill & intangibles
17.98%