11.61
Revenue$M
31.78
32.30
32.22
32.55
32.66
32.84
33.76
33.87
34.19
33.88
12.14
0.74%
0.67%
18
10.58
Revenue growth%
5.52
7.50
4.94
2.79
4.16
3.34
2.67
4.13
5.80
3.92
8.37
3.92
4.14
72
3.36
Gross margin%
25.80
23.20
23.78
25.92
23.96
23.73
23.33
23.63
25.52
28.19
26.77
23.73
23.87
87
15.83
Operating margin%
17.16
16.45
18.54
16.57
14.87
14.06
13.18
15.76
14.48
13.15
5.53
14.06
15.31
49
6.27
Net margin%
4.71
7.70
7.36
8.92
9.89
11.54
13.76
16.43
18.50
18.12
7.24
16.43
10.72
68
7.931
P/E ratio (avg)x
21.98
20.91
19.68
20.52
19.24
21.35
22.30
23.47
24.70
24.38
27.43
23.47
21.67
87
27.86
EV/EBITx
41.99
45.02
48.99
58.43
69.22
71.28
72.65
73.15
80.47
91.45
12.72
73.15
70.25
16
7.05
FCF yield (avg)%
18.33
15.89
13.39
14.73
13.39
12.54
15.39
13.31
16.05
18.86
17.24
15.39
15.06
76
29.53
FCF margin%
3.55
3.31
3.85
0.96
0.40
0.49
0.40
0.40
0.40
1.31
25.28
0.40
0.73
82
1.032
FCF / Net incomex
2.525
2.470
2.646
2.620
2.519
2.883
2.885
3.110
3.397
3.391
1.796
3.110
2.765
38
17.13
ROIC%
20.81
20.79
18.04
15.68
18.02
16.83
15.71
16.18
16.56
15.47
23.32
16.18
16.69
44
24.33
Return on equity%
8.04
9.33
9.37
7.47
5.65
3.40
1.48
0.40
0.40
0.40
23.15
0.40
4.52
53
12.86
Return on assets%
10.01
11.76
9.26
9.01
6.35
7.02
7.81
6.29
8.61
7.58
16.65
7.58
8.21
43
0.91
EPS$
1.27
1.53
1.57
1.66
1.76
1.80
1.88
2.08
2.52
2.96
0.96
10.91%
9.92%
—
13.43
EPS growth%
10.36
13.08
11.44
12.58
10.78
12.57
10.87
10.97
12.18
14.40
22.66
12.18
11.81
65
1.70
Bookvalue per sh$
2.02
2.25
2.07
2.23
1.99
1.89
1.96
2.12
2.20
2.20
1.13
2.04%
1.92%
—
0.45
FCF per share$
1.92
2.30
2.59
2.69
3.21
3.26
3.79
4.08
4.90
5.00
1.66
9.24%
10.98%
—
2.20
Dividend per sh$
1.66
1.86
2.01
1.92
2.09
2.04
1.83
1.67
1.71
1.59
0.77
(5.40%)
0.05%
—
26.40
Div yield (avg)%
13.61
12.29
13.97
16.89
18.87
19.45
18.65
20.29
22.13
22.28
14.00
20.29
18.76
9
10.14
Payout ratio%
20.72
21.10
19.29
20.56
19.03
21.20
19.99
17.16
19.80
20.31
3.94
19.99
20.15
7
15.98
Shares (diluted)M
15.96
16.20
15.69
15.83
14.86
13.38
14.55
14.60
14.24
13.18
15.75
(2.37%)
(1.11%)
32
7.41
Buyback yield%
9.78
7.18
6.29
4.33
1.84
2.09
4.63
3.11
2.52
5.27
24.46
3.11
4.48
18
1.111
D/E ratiox
1.813
1.727
1.570
1.677
1.598
1.580
1.733
1.706
1.720
1.628
1.285
1.706
1.691
83
10.22
Enterprise value$M
23.17
27.45
31.85
35.67
38.74
45.81
55.24
66.68
76.67
91.99
7.580
18.88%
15.45%
66
25.12
LT debt$M
6.978
8.219
9.543
10.44
10.93
12.93
13.68
15.72
18.53
17.78
22.70
10.21%
11.61%
64
Revenue
$33.88M
0.67%
1.00×
Cost of revenue
$21.69M
0.72%
1.00×
Operating expenses
$7.476M
0.70%
1.00×
Goodwill & intangibles
17.70%