19.46
Revenue$M
21.43
23.43
25.65
28.09
29.71
32.66
34.58
37.90
40.95
43.57
20.88
7.96%
8.28%
46
3.29
Revenue growth%
25.79
28.63
31.14
31.06
32.02
31.66
34.64
35.74
34.06
34.10
20.77
34.10
31.84
5
16.75
Gross margin%
26.88
28.43
29.05
29.81
30.11
30.06
28.34
31.30
31.01
29.51
6.86
30.06
29.66
91
27.63
Operating margin%
6.46
9.26
11.82
10.46
9.78
10.92
11.39
11.70
10.47
7.71
17.24
10.92
10.46
94
12.39
Net margin%
32.47
30.99
31.49
29.22
27.11
29.91
31.95
31.22
28.99
27.75
20.54
29.91
30.45
85
14.17
P/E ratio (avg)x
45.59
52.52
58.71
54.51
54.79
51.87
53.87
58.27
56.31
62.58
13.23
56.31
54.65
53
31.57
EV/EBITx
11.48
10.57
11.22
12.39
12.23
12.42
12.30
12.37
13.85
13.30
24.70
12.42
12.34
18
17.84
FCF yield (avg)%
26.01
24.95
24.94
27.08
26.24
23.86
24.05
23.34
22.82
23.98
27.59
23.86
24.49
79
15.31
FCF margin%
15.06
17.86
18.51
21.28
19.30
17.85
18.31
18.57
17.74
17.32
7.08
17.85
18.09
54
1.631
FCF / Net incomex
0.255
0.260
0.269
0.294
0.319
0.356
0.395
0.415
0.491
0.491
1.053
0.415
0.337
64
4.23
ROIC%
25.86
27.49
27.39
26.99
24.95
21.99
23.22
21.82
19.96
21.42
25.25
21.82
24.09
38
6.64
Return on equity%
6.41
4.68
7.05
9.11
11.16
12.82
14.52
12.63
10.54
10.68
7.32
12.63
10.61
30
10.42
Return on assets%
9.89
9.72
11.04
9.58
10.51
12.88
12.81
11.76
11.59
9.34
10.22
11.76
10.78
74
0.77
EPS$
0.96
1.10
1.19
1.16
1.21
1.36
1.51
1.58
1.78
2.10
0.84
11.65%
9.52%
—
20.24
EPS growth%
5.81
2.84
5.37
6.40
4.55
7.42
7.65
5.66
8.51
6.08
12.80
7.42
5.95
32
0.72
Bookvalue per sh$
0.60
0.61
0.60
0.63
0.71
0.80
0.88
0.93
0.88
0.82
0.44
3.03%
3.50%
—
0.37
FCF per share$
1.00
1.04
0.92
0.81
0.76
0.83
0.77
0.74
0.73
0.70
0.91
(1.75%)
(3.31%)
—
0.59
Dividend per sh$
0.53
0.59
0.60
0.63
0.74
0.83
0.87
0.86
0.85
0.91
1.04
4.27%
5.50%
—
16.30
Div yield (avg)%
5.87
5.08
2.21
0.40
0.40
2.76
1.47
1.00
0.40
0.40
19.34
1.00
1.24
80
19.60
Payout ratio%
23.92
26.48
26.34
24.14
22.98
24.08
26.74
25.69
22.82
21.52
7.51
24.08
24.11
55
10.70
Shares (diluted)M
12.93
14.06
14.88
14.89
15.15
14.79
16.02
17.87
17.15
19.40
10.46
5.07%
4.46%
82
8.44
Buyback yield%
24.95
24.86
24.43
24.43
25.72
23.12
24.13
22.28
19.44
21.85
21.13
22.28
24.28
7
1.216
D/E ratiox
1.322
1.407
1.415
1.295
1.358
1.399
1.433
1.304
1.365
1.421
0.749
1.399
1.382
40
9.796
Enterprise value$M
20.52
19.98
18.07
17.45
19.06
19.46
20.74
22.52
24.11
23.03
26.83
3.86%
0.31%
92
22.17
LT debt$M
74.30
88.26
90.55
97.12
111.8
124.5
134.3
157.9
165.7
197.3
36.95
12.03%
11.13%
48
Revenue
$43.57M
8.28%
1.00×
Cost of revenue
$29.83M
8.36%
1.01×
Operating expenses
$5.550M
8.17%
0.99×
Spread over hurdle
10.74%