0.517
Revenue$M
8.459
8.610
8.793
9.221
9.392
9.737
10.08
10.55
10.82
11.39
0.574
3.94%
3.25%
22
21.29
Revenue growth%
26.26
28.42
25.48
25.39
24.09
21.14
22.51
23.35
25.53
23.70
27.86
23.35
24.74
25
2.81
Gross margin%
20.81
22.53
21.13
20.14
21.53
19.17
19.08
17.98
18.24
16.52
20.21
18.24
19.66
39
16.99
Operating margin%
16.04
16.75
17.07
14.43
15.75
13.73
13.36
14.62
16.35
17.01
25.04
14.62
15.89
26
2.91
Net margin%
16.51
17.34
14.97
14.94
17.02
19.97
21.36
19.52
18.92
21.65
6.67
19.97
18.13
49
18.67
P/E ratio (avg)x
29.82
29.29
32.64
34.35
39.06
37.50
42.30
39.89
36.91
36.56
21.44
37.50
36.74
79
21.99
EV/EBITx
23.03
21.59
19.13
21.08
23.48
25.50
24.20
26.19
25.08
25.71
21.34
25.50
23.84
79
2.54
FCF yield (avg)%
30.20
28.63
29.67
30.46
31.75
33.34
30.44
31.72
33.49
32.99
26.36
32.99
31.09
76
6.56
FCF margin%
1.51
1.34
2.47
4.11
1.56
3.35
4.04
1.62
0.40
0.40
12.29
1.62
1.59
72
0.443
FCF / Net incomex
1.158
1.082
1.010
1.027
1.061
1.169
1.158
1.283
1.226
1.254
1.249
1.226
1.158
81
20.04
ROIC%
14.17
13.02
14.53
17.20
15.60
18.07
15.27
14.83
12.08
9.31
24.81
14.83
14.68
53
6.98
Return on equity%
30.08
31.08
30.53
29.89
28.76
28.23
28.66
25.78
23.01
25.33
17.53
25.78
28.71
5
9.77
Return on assets%
10.34
8.49
10.99
11.41
14.35
14.30
16.31
15.71
13.20
14.62
26.50
14.62
13.75
86
0.92
EPS$
0.88
0.94
0.95
0.95
0.89
0.83
0.85
0.83
0.81
0.83
0.95
(1.32%)
(0.42%)
—
2.90
EPS growth%
9.72
12.63
11.98
14.08
14.67
12.90
13.24
15.02
16.01
18.84
26.48
15.02
13.66
46
0.83
Bookvalue per sh$
0.57
0.62
0.55
0.60
0.58
0.52
0.59
0.62
0.61
0.64
0.84
2.03%
1.73%
—
0.26
FCF per share$
0.59
0.65
0.70
0.79
0.85
0.83
0.93
0.94
1.13
1.29
0.65
8.51%
8.40%
—
0.33
Dividend per sh$
0.69
0.77
0.75
0.78
0.84
0.96
0.93
0.92
0.91
1.00
0.19
3.45%
3.83%
—
22.12
Div yield (avg)%
17.64
16.33
14.05
14.61
17.31
16.16
16.14
18.58
18.60
18.59
15.23
18.58
16.82
95
8.50
Payout ratio%
24.79
21.92
23.23
22.43
25.25
27.80
25.56
26.33
27.89
29.67
25.21
27.80
25.40
47
6.286
Shares (diluted)M
6.732
6.911
7.644
8.291
7.725
7.345
7.331
8.085
8.431
8.939
6.200
2.96%
2.79%
24
6.55
Buyback yield%
9.04
11.37
13.16
11.00
13.70
15.07
16.12
13.64
14.37
14.43
19.53
14.43
13.67
45
1.680
D/E ratiox
0.366
0.377
0.388
0.400
0.341
0.297
0.318
0.311
0.309
0.286
0.839
0.309
0.330
51
6.957
Enterprise value$M
8.102
7.835
6.991
7.592
7.416
7.123
6.772
7.422
6.610
7.223
8.502
(0.53%)
(0.57%)
28
1.908
LT debt$M
4.071
4.342
3.938
3.517
3.535
3.191
3.278
2.871
2.733
2.502
10.11
(6.68%)
(6.07%)
79
Revenue
$11.39M
3.25%
1.00×
Cost of revenue
$5.740M
2.94%
0.97×
Operating expenses
$2.692M
3.93%
1.07×
Goodwill & intangibles
17.43%
Spread over hurdle
(3.31%)