11.65
Revenue$M
50.80
50.94
50.48
49.68
49.56
49.35
50.08
51.56
51.26
51.08
12.15
0.61%
0.08%
5
5.58
Revenue growth%
7.36
8.60
6.48
4.70
7.62
8.77
8.49
10.35
12.36
14.02
21.46
10.35
8.55
47
9.66
Gross margin%
11.64
12.86
15.66
14.23
13.44
14.54
15.40
18.03
15.44
16.49
22.01
15.44
14.97
79
18.13
Operating margin%
21.08
21.01
21.65
19.77
21.30
21.68
24.37
23.62
25.16
22.21
8.19
23.62
21.67
40
18.23
Net margin%
4.69
2.54
5.25
7.70
5.02
5.58
3.42
1.47
1.65
0.40
26.09
1.65
4.05
85
24.21
P/E ratio (avg)x
7.027
7.156
6.632
7.103
6.627
6.409
6.964
7.018
7.337
7.640
34.75
7.018
7.023
50
30.28
EV/EBITx
25.68
28.56
30.70
28.62
26.55
24.46
23.33
23.55
24.08
25.70
16.70
24.08
25.69
63
2.16
FCF yield (avg)%
29.74
27.22
24.96
23.69
23.24
20.49
21.37
23.58
26.43
23.59
23.84
23.58
23.64
78
20.26
FCF margin%
8.47
11.00
10.29
8.62
11.43
9.74
9.04
11.87
9.09
8.51
6.31
9.09
9.41
56
0.289
FCF / Net incomex
0.188
0.181
0.205
0.196
0.220
0.220
0.235
0.243
0.234
0.237
1.625
0.235
0.220
22
11.40
ROIC%
31.62
31.03
30.52
31.01
28.96
30.65
32.26
31.64
33.37
33.13
24.86
32.26
31.33
95
26.86
Return on equity%
7.17
6.47
6.36
4.45
6.40
4.31
1.39
0.40
3.02
0.40
6.36
1.39
4.38
65
14.71
Return on assets%
23.20
23.75
24.58
21.64
18.82
16.44
17.68
16.38
13.86
15.12
28.95
16.38
18.25
78
0.76
EPS$
2.21
2.48
2.27
2.55
2.59
2.43
2.62
2.47
2.59
2.49
0.77
(0.73%)
2.09%
—
2.32
EPS growth%
25.43
26.89
26.93
24.09
23.27
21.04
19.59
17.12
15.35
14.79
7.54
17.12
22.15
9
2.02
Bookvalue per sh$
1.98
2.27
2.60
2.94
2.84
2.79
3.12
3.64
3.56
3.92
1.34
6.63%
8.29%
—
2.09
FCF per share$
1.14
1.20
1.20
1.30
1.22
1.25
1.17
1.28
1.46
1.57
2.14
5.15%
3.91%
—
0.60
Dividend per sh$
2.47
2.61
2.56
2.76
2.90
2.82
3.13
3.60
3.48
3.31
1.50
2.62%
2.99%
—
28.59
Div yield (avg)%
26.92
26.01
24.19
26.04
25.35
26.16
23.78
24.64
23.58
23.53
19.11
23.78
24.99
21
22.37
Payout ratio%
23.62
21.61
19.33
16.79
17.29
16.73
17.69
20.29
23.00
25.90
28.92
20.29
19.81
85
24.50
Shares (diluted)M
33.76
36.13
37.45
43.29
44.92
53.67
56.96
62.15
74.25
74.45
24.06
10.64%
9.04%
48
3.14
Buyback yield%
32.71
31.19
31.43
32.42
34.51
34.14
37.04
35.32
33.27
31.60
19.58
34.14
32.99
48
1.032
D/E ratiox
0.905
0.914
0.952
1.087
1.037
1.108
1.104
1.259
1.268
1.183
0.396
1.183
1.096
82
30.76
Enterprise value$M
15.97
16.89
16.51
16.93
16.22
16.54
16.91
17.64
16.44
19.05
11.03
3.28%
3.10%
38
9.604
LT debt$M
31.63
29.28
27.25
25.53
26.22
25.30
22.40
19.87
19.80
21.46
34.16
(3.93%)
(2.96%)
91
Revenue
$51.08M
0.08%
1.00×
Cost of revenue
$30.72M
(0.07%)
0.99×
Operating expenses
$9.822M
0.25%
1.02×
Property and equipment
14.23%