17.43
Revenue$M
17.22
17.33
17.98
18.55
18.81
19.47
20.03
20.59
21.21
21.99
17.97
3.17%
2.57%
71
12.78
Revenue growth%
24.43
23.91
26.87
23.96
26.76
25.03
23.53
21.87
18.89
17.45
28.32
21.87
23.93
11
8.39
Gross margin%
29.70
29.03
28.34
30.75
32.71
33.34
31.65
32.34
34.58
36.08
9.26
33.34
32.00
32
29.95
Operating margin%
11.05
11.93
10.82
10.49
7.67
7.55
9.71
11.55
12.40
13.79
6.74
11.55
10.94
16
12.76
Net margin%
12.73
11.96
12.92
10.56
9.35
11.46
12.88
11.64
10.56
9.23
15.93
11.46
11.55
66
37.53
P/E ratio (avg)x
9.651
9.928
9.813
9.471
9.916
10.05
10.52
9.611
9.460
9.611
14.77
9.611
9.732
74
13.34
EV/EBITx
23.41
20.26
19.27
16.63
17.06
15.02
14.97
14.64
14.05
12.21
19.06
14.64
15.82
13
3.40
FCF yield (avg)%
15.89
15.98
16.49
15.75
18.08
18.80
17.65
18.20
15.47
12.65
9.57
17.65
16.24
64
19.07
FCF margin%
11.65
8.85
8.58
7.45
5.81
2.84
5.08
5.58
8.38
9.54
15.47
5.58
7.92
42
0.316
FCF / Net incomex
0.908
0.909
0.980
0.932
1.019
1.013
1.123
1.129
1.221
1.346
0.681
1.129
1.016
75
22.70
ROIC%
23.04
24.63
22.32
22.95
22.71
19.79
20.55
23.17
22.65
21.59
10.21
21.59
22.68
30
27.02
Return on equity%
16.76
14.60
15.51
14.69
16.68
16.49
15.46
13.08
15.14
12.19
4.07
15.14
15.30
53
2.30
Return on assets%
10.80
10.16
12.86
13.58
12.32
11.57
12.46
9.72
12.19
9.35
14.03
11.57
11.88
30
1.63
EPS$
0.54
0.52
0.53
0.60
0.60
0.60
0.67
0.68
0.67
0.70
1.79
3.23%
3.78%
—
22.09
EPS growth%
17.55
15.22
17.72
18.36
18.43
17.64
18.45
20.40
18.73
20.48
12.08
18.73
18.39
85
1.61
Bookvalue per sh$
2.37
2.43
2.25
2.19
2.01
2.07
2.26
2.57
2.44
2.30
1.42
2.79%
0.79%
—
0.71
FCF per share$
1.11
1.06
0.94
1.00
0.91
0.90
0.94
0.94
0.89
0.83
1.34
(1.71%)
(3.76%)
—
0.54
Dividend per sh$
1.25
1.19
1.20
1.23
1.27
1.16
1.26
1.20
1.20
1.19
0.56
(1.24%)
(0.31%)
—
11.93
Div yield (avg)%
20.53
19.39
16.66
15.39
13.68
13.93
16.16
15.61
14.25
13.02
20.49
14.25
15.50
19
14.18
Payout ratio%
12.11
11.62
9.30
8.26
5.90
7.21
9.57
12.33
11.56
8.72
6.26
9.57
9.43
45
9.725
Shares (diluted)M
10.07
10.25
9.307
8.305
8.613
7.473
6.660
7.000
7.412
6.478
10.03
(5.54%)
(5.34%)
74
17.64
Buyback yield%
27.29
24.95
26.78
28.82
29.53
29.24
31.20
30.72
32.50
29.97
10.48
30.72
29.38
20
1.502
D/E ratiox
1.752
1.859
1.827
2.040
2.319
2.259
2.526
2.745
3.085
3.402
1.715
2.745
2.289
81
5.004
Enterprise value$M
19.02
22.57
24.79
24.28
27.54
27.00
30.90
30.71
31.25
29.86
16.10
1.63%
4.63%
28
10.63
LT debt$M
5.331
5.405
5.679
5.987
6.089
6.724
7.803
7.725
8.187
9.201
8.743
8.61%
6.71%
93
Revenue
$21.99M
2.57%
1.00×
Cost of revenue
$9.903M
2.48%
0.99×
Operating expenses
$4.765M
2.52%
0.99×