5.944
Revenue$M
82.53
85.63
89.63
90.79
95.52
97.16
100.6
103.6
108.7
112.8
6.649
3.39%
3.45%
66
19.97
Revenue growth%
9.86
10.22
10.64
9.10
7.79
9.60
12.37
14.57
12.51
10.59
6.58
12.37
10.40
61
7.51
Gross margin%
30.03
32.46
34.10
33.63
32.94
31.54
31.69
30.19
28.03
29.77
17.91
30.19
31.61
46
14.83
Operating margin%
28.66
30.31
29.37
27.15
29.14
30.94
33.10
31.96
33.07
32.87
15.09
32.87
30.62
91
5.84
Net margin%
12.62
12.59
14.81
17.24
15.70
17.56
15.07
14.06
16.51
14.78
3.15
15.07
14.94
46
35.51
P/E ratio (avg)x
21.15
20.97
21.75
23.35
26.81
26.19
28.28
31.96
31.37
35.69
29.40
31.37
26.50
43
28.80
EV/EBITx
25.41
24.82
22.59
24.28
23.25
24.72
23.84
26.34
26.20
28.59
9.011
26.20
24.77
72
25.11
FCF yield (avg)%
19.62
19.42
18.06
18.62
21.05
20.11
22.56
23.70
23.34
23.53
8.28
23.34
20.58
59
12.80
FCF margin%
18.81
16.62
17.97
18.03
18.15
18.70
18.94
18.27
15.96
17.02
7.74
18.27
18.09
80
0.529
FCF / Net incomex
1.788
1.618
1.536
1.539
1.570
1.530
1.618
1.497
1.508
1.555
1.664
1.530
1.547
22
7.93
ROIC%
8.76
6.16
7.74
5.51
4.88
3.45
3.04
3.43
1.07
1.00
9.81
3.04
4.17
64
29.23
Return on equity%
19.79
21.60
24.57
22.43
21.38
19.65
18.36
17.07
19.32
16.43
5.07
18.36
19.72
23
15.46
Return on assets%
14.11
16.68
16.85
19.36
16.71
16.76
17.80
18.52
17.04
18.41
29.78
17.80
16.94
48
0.55
EPS$
0.36
0.37
0.37
0.34
0.33
0.37
0.37
0.34
0.36
0.41
0.59
4.22%
1.55%
—
27.64
EPS growth%
18.37
18.56
17.92
18.22
19.87
21.67
24.03
26.16
24.61
26.50
8.63
24.61
20.77
70
0.66
Bookvalue per sh$
0.30
0.31
0.30
0.27
0.29
0.31
0.30
0.27
0.26
0.25
0.48
(2.90%)
(1.48%)
—
0.51
FCF per share$
0.56
0.48
0.47
0.45
0.39
0.37
0.37
0.40
0.34
0.33
0.57
(2.99%)
(5.19%)
—
0.19
Dividend per sh$
0.24
0.23
0.24
0.23
0.25
0.28
0.28
0.28
0.28
0.26
0.46
0.35%
1.23%
—
4.30
Div yield (avg)%
32.93
35.86
33.17
32.80
32.96
34.39
31.88
29.01
30.68
29.03
17.98
30.68
32.86
18
7.47
Payout ratio%
14.87
16.42
14.57
11.76
14.20
12.85
10.32
13.09
15.38
17.18
24.40
13.09
14.39
77
138.3
Shares (diluted)M
169.3
168.4
162.6
149.7
159.4
147.3
136.1
142.1
152.7
157.5
135.8
(0.24%)
0.51%
51
6.03
Buyback yield%
14.33
13.97
11.98
11.45
14.22
12.20
10.05
10.81
8.72
6.86
21.71
10.05
11.71
9
0.866
D/E ratiox
1.129
1.133
1.119
1.088
1.036
1.170
1.239
1.307
1.356
1.452
1.505
1.307
1.152
82
48.66
Enterprise value$M
42.77
41.24
41.90
41.10
46.01
42.85
42.88
46.31
45.93
46.67
74.78
0.28%
0.66%
24
31.65
LT debt$M
20.73
20.89
24.03
24.36
24.59
24.39
25.21
26.69
29.45
29.71
16.97
3.85%
4.04%
8
Revenue
$112.8M
3.45%
1.00×
Cost of revenue
$75.82M
3.23%
0.98×
Operating expenses
$23.63M
3.73%
1.03×
Goodwill & intangibles
15.56%
Spread over hurdle
(1.91%)