67.02
Revenue$M
34.93
37.07
40.07
44.11
48.28
52.87
58.42
63.13
67.61
73.99
74.38
8.91%
8.52%
38
2.77
Revenue growth%
24.88
23.23
24.98
23.92
25.49
23.09
25.54
23.73
23.86
24.95
7.16
23.86
24.40
78
10.96
Gross margin%
16.36
15.73
17.73
17.14
17.77
16.72
15.47
17.13
14.19
11.46
17.16
15.47
16.54
70
29.87
Operating margin%
19.61
20.19
20.76
19.99
20.19
19.72
16.86
14.76
16.05
14.81
17.73
16.05
19.66
8
8.80
Net margin%
16.44
14.89
16.98
14.75
17.61
15.35
13.31
12.19
10.85
8.01
27.55
12.19
14.82
81
17.83
P/E ratio (avg)x
34.24
38.17
38.15
37.21
42.53
41.11
42.45
43.52
44.46
44.64
35.09
43.52
41.78
16
20.59
EV/EBITx
35.32
35.87
30.80
32.76
33.49
34.58
37.73
36.27
32.18
32.21
18.82
34.58
34.03
43
11.69
FCF yield (avg)%
14.58
14.72
17.55
20.07
18.05
18.17
15.44
13.85
14.62
14.51
7.26
14.62
15.08
66
12.55
FCF margin%
13.26
11.79
12.26
11.67
10.58
9.40
7.00
9.54
8.48
6.49
28.26
8.48
10.06
91
0.860
FCF / Net incomex
2.080
2.015
2.197
2.531
2.553
3.014
3.031
3.213
3.694
3.724
0.281
3.213
2.783
37
2.19
ROIC%
31.03
29.47
31.71
30.25
28.04
27.85
27.56
24.91
22.25
24.60
24.93
24.91
27.94
66
2.69
Return on equity%
12.73
15.49
17.32
16.20
14.33
12.19
10.53
13.01
10.47
12.78
15.44
12.19
12.89
35
24.85
Return on assets%
22.28
23.92
22.00
24.40
26.19
28.37
30.74
30.12
32.55
34.05
23.93
30.74
27.28
18
0.15
EPS$
0.47
0.52
0.47
0.44
0.44
0.47
0.53
0.54
0.57
0.52
0.16
3.54%
2.15%
—
6.57
EPS growth%
31.45
31.44
31.86
34.67
35.17
33.19
35.03
34.72
32.01
32.01
20.35
33.19
32.60
51
0.19
Bookvalue per sh$
0.34
0.40
0.46
0.48
0.50
0.48
0.49
0.57
0.59
0.69
0.15
6.69%
8.07%
—
0.27
FCF per share$
0.38
0.40
0.39
0.43
0.41
0.47
0.54
0.52
0.51
0.50
0.50
4.10%
2.26%
—
0.31
Dividend per sh$
0.44
0.45
0.43
0.41
0.47
0.50
0.58
0.63
0.61
0.63
0.45
6.18%
2.88%
—
27.24
Div yield (avg)%
25.82
28.53
30.73
29.51
31.80
30.85
31.95
30.11
33.05
30.48
4.45
30.85
30.60
84
7.82
Payout ratio%
12.98
14.44
13.80
13.30
13.38
14.46
14.53
15.05
12.83
12.41
23.21
14.46
13.59
72
85.23
Shares (diluted)M
70.93
65.20
60.44
57.62
53.89
56.47
55.63
52.30
49.14
44.14
82.80
(3.91%)
(3.86%)
27
18.92
Buyback yield%
14.53
16.61
14.01
12.56
10.68
12.87
15.58
12.88
14.93
16.88
4.05
14.93
14.27
44
0.885
D/E ratiox
2.033
2.315
2.711
2.791
2.968
3.476
3.452
3.837
4.208
4.821
0.905
3.837
3.210
18
29.17
Enterprise value$M
92.77
96.18
104.0
115.2
116.3
118.7
129.1
134.3
146.4
172.0
56.37
8.15%
7.92%
59
42.42
LT debt$M
60.38
62.81
54.50
57.48
63.32
64.28
66.64
60.06
63.90
65.47
8.132
0.67%
0.83%
5
Revenue
$73.99M
8.52%
1.00×
Cost of revenue
$43.53M
8.79%
1.02×
Operating expenses
$14.78M
8.09%
0.96×
Goodwill & intangibles
13.70%
Spread over hurdle
(1.90%)