3.732
Revenue$M
15.62
16.33
16.45
17.05
17.71
18.17
18.97
19.86
20.70
21.61
4.084
4.05%
3.74%
64
5.96
Revenue growth%
8.81
9.57
11.88
12.38
12.88
11.67
11.42
12.01
10.05
10.85
4.83
11.42
11.55
11
14.17
Gross margin%
24.40
26.21
25.06
23.42
21.79
21.71
21.33
22.56
21.93
21.83
24.97
21.83
22.25
16
3.95
Operating margin%
23.61
21.74
21.32
18.99
20.79
19.68
18.57
18.74
21.31
18.64
26.17
18.74
20.24
36
21.21
Net margin%
12.22
13.11
12.38
11.46
11.61
10.66
13.04
15.93
17.42
17.39
5.42
15.93
12.71
37
13.85
P/E ratio (avg)x
58.10
64.63
63.58
68.47
74.95
85.02
96.48
113.7
137.3
152.8
6.526
113.7
79.99
72
32.91
EV/EBITx
18.68
20.71
21.25
23.22
22.17
22.66
22.61
24.77
23.19
21.40
19.16
22.66
22.39
92
10.89
FCF yield (avg)%
28.16
28.81
31.40
33.08
33.41
32.88
31.94
30.92
33.57
33.04
4.39
32.88
32.41
33
13.41
FCF margin%
10.16
11.09
8.23
8.81
11.68
12.18
10.19
9.54
7.49
7.79
9.97
9.54
9.85
52
0.154
FCF / Net incomex
2.741
2.658
2.596
2.695
2.906
3.051
3.162
3.367
3.537
3.999
0.362
3.367
2.978
45
17.10
ROIC%
0.40
3.34
4.68
2.07
4.41
2.43
2.19
0.40
0.40
0.40
5.58
0.40
2.13
64
22.39
Return on equity%
28.19
25.67
25.64
23.35
20.35
22.09
19.22
16.40
18.52
19.83
29.74
19.22
21.22
12
7.07
Return on assets%
11.70
9.91
12.79
15.55
13.86
16.32
13.85
13.13
13.54
13.59
14.62
13.59
13.56
40
0.44
EPS$
0.43
0.49
0.55
0.60
0.65
0.74
0.82
0.80
0.94
1.01
0.48
9.43%
8.92%
—
3.55
EPS growth%
1.32
1.12
1.97
1.31
2.18
0.40
0.40
0.40
0.93
0.40
25.79
0.40
1.02
23
0.38
Bookvalue per sh$
0.44
0.46
0.47
0.52
0.51
0.56
0.62
0.61
0.71
0.68
0.29
5.66%
4.55%
—
0.30
FCF per share$
0.28
0.24
0.22
0.21
0.22
0.23
0.23
0.21
0.20
0.20
0.49
(1.47%)
(3.59%)
—
0.37
Dividend per sh$
0.21
0.20
0.18
0.18
0.18
0.18
0.17
0.17
0.15
0.12
0.41
(6.69%)
(5.83%)
—
7.14
Div yield (avg)%
27.56
30.31
32.15
31.03
33.37
34.54
31.66
32.50
32.65
30.81
2.90
32.50
31.91
60
23.22
Payout ratio%
12.05
9.09
9.97
9.00
6.91
6.65
3.96
6.40
7.82
6.57
29.35
6.57
7.36
21
38.64
Shares (diluted)M
24.32
21.44
21.53
21.85
23.61
24.82
22.32
21.07
21.92
18.78
38.97
(4.48%)
(2.76%)
92
14.00
Buyback yield%
6.64
6.11
7.00
7.58
4.94
5.23
3.49
5.95
8.64
6.87
11.54
5.95
6.37
22
1.435
D/E ratiox
1.132
1.141
1.227
1.325
1.360
1.480
1.601
1.756
1.920
1.858
1.549
1.756
1.420
34
1.214
Enterprise value$M
22.98
25.80
25.35
29.74
30.66
30.54
35.03
40.80
46.57
48.99
11.03
9.82%
7.60%
24
23.07
LT debt$M
32.41
36.14
37.66
37.64
42.28
45.53
45.01
42.91
47.16
46.67
6.244
1.99%
3.51%
90
Revenue
$21.61M
3.74%
1.00×
Cost of revenue
$13.17M
3.85%
1.01×
Operating expenses
$3.876M
3.26%
0.95×
Goodwill & intangibles
15.80%
Cash and investments
15.08%