70.17
Revenue$M
73.00
77.49
81.74
89.16
95.81
102.6
109.7
115.4
122.8
131.8
73.44
6.58%
6.83%
7
17.65
Revenue growth%
23.16
25.50
27.41
27.52
27.26
25.68
23.95
21.57
20.32
21.02
9.21
21.57
24.72
72
24.17
Gross margin%
15.63
17.28
18.71
20.57
19.74
22.05
19.18
18.85
19.68
16.71
29.51
19.18
19.01
64
8.17
Operating margin%
25.76
25.25
25.48
27.37
27.19
24.94
26.00
23.67
24.29
26.42
12.95
24.94
25.62
91
13.31
Net margin%
26.80
26.24
24.91
27.57
25.24
27.83
27.58
26.07
27.49
30.39
15.36
27.58
27.15
64
35.62
P/E ratio (avg)x
27.01
28.82
27.39
27.55
29.24
31.89
30.90
33.56
37.93
34.92
16.34
33.56
30.07
33
20.10
EV/EBITx
20.06
21.37
21.98
22.48
22.86
23.49
27.75
29.10
29.87
33.87
10.18
29.10
23.17
48
29.59
FCF yield (avg)%
15.41
16.33
16.18
15.75
17.81
19.88
18.89
19.84
17.24
17.47
29.44
18.89
17.35
11
4.67
FCF margin%
30.81
30.04
31.71
33.52
30.99
28.02
26.78
27.30
29.04
29.80
19.42
28.02
29.92
43
0.716
FCF / Net incomex
0.354
0.332
0.310
0.314
0.334
0.342
0.319
0.338
0.387
0.406
0.227
0.342
0.336
79
15.98
ROIC%
16.10
15.70
13.94
15.72
13.62
15.85
17.98
15.91
16.97
18.25
3.99
16.97
15.88
29
28.51
Return on equity%
8.65
7.17
6.87
6.35
5.11
7.51
6.35
5.39
4.70
2.27
26.51
5.39
6.35
63
18.75
Return on assets%
22.31
23.00
20.42
18.13
20.58
19.45
21.07
21.83
21.55
24.30
17.53
21.55
21.31
50
0.52
EPS$
1.19
1.18
1.22
1.35
1.41
1.58
1.67
1.75
2.05
2.03
0.57
7.51%
6.67%
—
21.15
EPS growth%
6.98
7.56
10.52
11.87
10.86
9.49
7.33
9.28
6.92
7.99
24.45
7.99
8.63
15
0.27
Bookvalue per sh$
1.69
1.90
1.87
1.87
2.00
2.12
2.36
2.22
2.20
2.22
0.91
2.15%
4.40%
—
0.73
FCF per share$
0.46
0.52
0.54
0.52
0.53
0.49
0.51
0.51
0.48
0.49
0.29
(1.84%)
(0.28%)
—
0.98
Dividend per sh$
0.45
0.48
0.52
0.46
0.41
0.44
0.39
0.35
0.36
0.39
0.19
(0.75%)
(1.73%)
—
26.96
Div yield (avg)%
32.83
31.53
29.95
28.71
28.42
27.36
26.78
24.58
24.48
23.40
3.14
24.58
27.89
66
20.25
Payout ratio%
10.52
11.44
8.75
5.86
8.86
7.09
5.98
5.03
3.31
4.53
5.21
5.03
6.54
46
98.71
Shares (diluted)M
109.2
116.6
129.6
142.4
142.0
129.4
127.4
125.3
125.3
132.2
94.16
(1.43%)
0.93%
38
5.79
Buyback yield%
6.88
4.48
6.38
9.33
9.21
7.18
8.42
10.92
11.63
12.06
29.24
10.92
8.81
28
1.472
D/E ratiox
1.242
1.093
1.059
1.124
1.202
1.205
1.108
1.114
1.111
1.156
1.126
1.114
1.119
59
101.8
Enterprise value$M
21.55
24.55
24.74
23.36
26.20
27.20
31.51
31.98
36.64
39.59
55.57
8.61%
6.58%
79
5.732
LT debt$M
25.94
23.90
23.59
23.46
26.05
29.58
33.30
32.24
33.75
34.75
90.07
5.93%
2.73%
66
Revenue
$131.8M
6.83%
1.00×
Cost of revenue
$83.48M
6.94%
1.01×
Operating expenses
$20.79M
6.00%
0.92×
Spread over hurdle
16.25%