26.45
Revenue$M
23.03
23.33
23.19
24.07
23.95
23.80
24.64
24.89
25.15
25.12
27.06
0.96%
0.90%
41
4.33
Revenue growth%
10.91
8.46
9.94
7.60
4.81
5.51
2.74
4.20
6.52
5.95
17.43
5.51
6.24
80
21.22
Gross margin%
25.88
23.24
23.40
22.41
20.82
19.07
17.02
14.03
15.35
12.77
10.92
15.35
19.95
70
13.97
Operating margin%
21.60
20.06
17.91
17.83
20.79
18.60
19.69
16.73
15.07
13.43
20.27
16.73
18.25
54
15.18
Net margin%
10.78
8.80
6.80
6.66
4.62
6.27
5.51
8.36
6.03
4.24
11.76
6.03
6.47
69
9.953
P/E ratio (avg)x
24.33
21.69
20.63
19.91
18.84
17.61
15.02
14.01
12.63
12.65
17.12
14.01
18.22
91
31.69
EV/EBITx
22.88
21.36
23.44
20.60
21.04
18.51
18.54
20.32
20.50
20.20
35.80
20.20
20.55
83
6.68
FCF yield (avg)%
23.18
21.88
23.84
22.94
22.04
24.89
23.74
24.87
26.24
25.76
6.38
24.89
23.79
12
14.52
FCF margin%
22.01
22.16
21.22
22.47
24.32
23.32
25.45
26.68
28.94
31.11
9.54
26.68
23.82
71
0.297
FCF / Net incomex
0.581
0.566
0.514
0.461
0.421
0.396
0.431
0.423
0.413
0.444
0.357
0.423
0.437
67
6.94
ROIC%
2.01
3.31
0.40
2.01
0.40
0.40
0.40
0.40
2.54
4.32
25.76
0.40
1.20
77
11.29
Return on equity%
21.71
23.31
24.37
24.91
26.10
27.51
28.95
28.48
27.00
29.53
8.01
28.48
26.55
55
17.80
Return on assets%
2.08
2.40
3.74
3.40
3.03
3.85
4.54
3.78
5.87
8.51
3.78
4.54
3.76
75
0.44
EPS$
0.72
0.79
0.76
0.77
0.80
0.82
0.90
0.90
0.84
0.89
0.45
2.13%
2.70%
—
13.90
EPS growth%
37.17
38.98
39.66
38.94
37.97
36.70
35.69
35.28
32.72
32.25
2.48
35.28
36.93
21
0.72
Bookvalue per sh$
0.41
0.44
0.39
0.35
0.31
0.30
0.32
0.33
0.28
0.28
0.81
(2.05%)
(3.19%)
—
0.71
FCF per share$
0.89
0.87
0.82
0.83
0.88
0.84
0.81
0.86
0.83
0.77
0.27
(2.64%)
(0.88%)
—
0.63
Dividend per sh$
1.22
1.32
1.55
1.85
2.15
2.44
2.55
2.51
2.47
2.55
0.61
3.44%
8.37%
—
19.70
Div yield (avg)%
6.02
7.09
9.72
10.24
8.46
9.59
12.05
10.93
13.57
16.00
24.51
12.05
9.98
47
28.31
Payout ratio%
13.80
16.52
13.98
12.97
13.13
15.13
15.00
17.49
18.46
21.00
19.54
17.49
15.07
24
30.81
Shares (diluted)M
35.77
37.75
42.57
43.18
42.78
41.72
45.63
46.06
44.44
43.38
29.44
0.28%
2.62%
46
26.23
Buyback yield%
24.06
21.59
20.14
22.22
24.91
26.51
26.94
26.41
25.72
23.02
4.45
26.41
24.48
74
1.636
D/E ratiox
2.216
2.659
2.953
2.974
3.340
3.892
4.652
4.754
4.676
5.120
0.662
4.676
3.616
41
18.34
Enterprise value$M
27.95
30.25
34.97
39.84
42.96
43.62
46.20
49.94
58.10
65.68
20.05
8.86%
8.53%
88
20.58
LT debt$M
14.52
15.15
15.05
14.07
14.44
14.74
14.56
14.15
13.50
13.83
18.64
(0.86%)
(1.26%)
75
Revenue
$25.12M
0.90%
1.00×
Cost of revenue
$12.12M
0.91%
1.00×
Operating expenses
$5.228M
0.50%
0.96×
Goodwill & intangibles
17.96%