4.516
Revenue$M
24.79
27.37
29.97
33.09
36.27
39.76
43.12
47.34
51.78
56.84
4.915
9.40%
9.43%
75
10.44
Revenue growth%
27.69
27.38
27.04
26.65
25.15
24.51
26.55
25.98
28.45
29.63
23.15
26.55
26.85
34
14.70
Gross margin%
39.59
41.01
39.27
41.55
39.60
42.10
44.75
44.20
41.48
38.96
8.28
42.10
41.25
47
24.93
Operating margin%
23.56
24.42
22.44
25.12
27.09
28.10
26.51
26.46
23.90
22.44
16.16
26.46
24.77
61
4.97
Net margin%
16.25
17.64
18.65
18.22
16.40
16.31
13.90
14.97
15.73
17.04
9.08
15.73
16.36
52
9.452
P/E ratio (avg)x
27.78
27.01
31.02
31.78
33.91
39.07
38.50
40.46
47.78
52.78
26.29
40.46
36.20
63
21.27
EV/EBITx
15.99
17.68
18.90
18.17
19.13
19.96
17.97
19.19
17.65
16.52
16.93
17.97
18.07
22
15.90
FCF yield (avg)%
15.15
12.53
15.06
16.90
15.93
13.15
15.71
17.49
18.47
16.20
25.47
16.20
15.82
35
2.86
FCF margin%
0.40
3.01
3.86
4.80
5.61
6.19
4.65
4.34
1.38
2.76
13.05
4.34
4.10
71
0.361
FCF / Net incomex
1.162
1.148
1.029
0.964
0.915
0.891
0.805
0.779
0.811
0.774
1.330
0.805
0.903
53
7.29
ROIC%
25.82
24.06
25.46
28.26
29.98
32.93
35.16
37.76
35.40
37.78
24.69
35.40
31.46
69
26.36
Return on equity%
30.05
31.33
29.41
29.92
32.58
31.66
33.19
31.32
34.22
37.09
15.59
33.19
31.50
50
8.84
Return on assets%
23.95
26.26
28.13
28.43
26.42
28.37
29.73
31.51
31.79
29.55
8.30
29.73
28.40
81
0.28
EPS$
0.25
0.29
0.32
0.38
0.40
0.47
0.55
0.63
0.63
0.68
0.31
11.36%
10.97%
—
17.42
EPS growth%
7.75
9.10
8.35
9.30
8.48
7.06
4.27
1.61
3.64
5.71
29.44
4.27
7.41
39
0.54
Bookvalue per sh$
0.48
0.50
0.55
0.54
0.64
0.63
0.64
0.66
0.67
0.67
0.24
1.11%
3.24%
—
0.29
FCF per share$
0.36
0.43
0.48
0.52
0.63
0.69
0.77
0.93
1.08
1.09
0.50
11.65%
11.94%
—
0.37
Dividend per sh$
0.27
0.30
0.33
0.32
0.31
0.33
0.34
0.37
0.36
0.41
0.28
5.84%
4.36%
—
7.83
Div yield (avg)%
29.97
32.49
32.99
31.41
29.29
29.29
28.60
27.59
26.00
26.91
7.93
27.59
29.29
29
20.46
Payout ratio%
28.25
26.19
27.00
27.65
29.65
31.46
32.85
34.41
36.28
33.95
30.00
33.95
30.55
7
75.29
Shares (diluted)M
82.99
90.60
99.74
95.61
97.22
107.9
106.5
109.5
114.7
117.6
75.16
3.87%
4.74%
61
4.98
Buyback yield%
29.87
28.64
30.76
32.95
32.40
34.31
32.96
34.36
36.14
35.60
12.68
34.36
32.95
73
0.361
D/E ratiox
2.000
2.333
2.261
2.300
2.240
2.173
2.272
2.583
2.894
3.275
0.798
2.583
2.286
58
17.28
Enterprise value$M
66.14
65.79
74.58
87.79
98.12
103.4
114.4
119.5
126.0
132.1
33.74
6.12%
8.47%
73
25.99
LT debt$M
22.89
24.56
26.47
27.24
27.38
29.26
25.67
25.65
28.49
25.09
17.55
(1.73%)
1.40%
55
Revenue
$56.84M
9.43%
1.00×
Cost of revenue
$27.16M
9.63%
1.02×
Operating expenses
$10.73M
9.14%
0.97×