5.639
Revenue$M
7.328
7.524
7.899
8.315
8.698
8.871
9.121
9.223
9.689
10.09
6.160
3.01%
3.32%
13
28.66
Revenue growth%
15.44
14.71
15.98
15.79
15.28
17.57
15.46
14.23
13.15
14.34
18.60
14.34
15.36
22
19.74
Gross margin%
14.50
16.12
18.95
19.80
20.54
22.86
20.74
18.71
15.80
12.87
4.61
18.71
18.83
29
21.54
Operating margin%
30.03
29.89
30.13
31.17
31.28
29.44
26.50
26.04
23.14
21.68
3.38
26.04
29.66
33
3.24
Net margin%
12.83
9.91
12.62
14.05
16.75
16.68
14.61
16.72
19.57
20.56
7.68
16.72
15.65
48
29.12
P/E ratio (avg)x
35.61
37.09
44.37
50.31
48.74
50.52
49.82
59.04
60.40
58.61
37.75
58.61
50.07
57
11.08
EV/EBITx
23.97
24.13
26.28
27.13
28.36
25.38
26.77
29.40
25.51
23.03
19.63
25.51
25.89
62
7.75
FCF yield (avg)%
6.17
8.78
6.94
9.92
10.22
12.75
10.24
10.30
12.03
10.91
6.22
10.91
10.23
63
29.00
FCF margin%
8.37
10.79
13.72
12.18
9.68
12.65
10.18
11.68
14.42
13.57
22.04
12.65
11.93
77
0.574
FCF / Net incomex
1.539
1.533
1.457
1.319
1.146
1.015
1.057
0.975
1.039
1.084
0.819
1.039
1.115
60
14.29
ROIC%
23.68
21.94
24.92
26.05
26.31
29.26
29.50
32.21
31.59
34.46
29.16
31.59
27.78
95
24.08
Return on equity%
16.63
13.96
12.97
11.32
14.31
14.44
15.20
16.35
15.93
18.50
10.44
15.93
14.82
48
12.92
Return on assets%
29.02
29.10
26.12
24.33
22.41
19.70
20.76
21.70
22.64
21.84
13.03
21.70
22.52
36
1.02
EPS$
0.88
0.87
0.82
0.88
0.82
0.90
0.95
0.97
1.01
1.08
1.11
5.49%
1.98%
—
11.36
EPS growth%
5.07
3.72
6.46
7.98
6.52
8.57
7.65
10.47
12.24
10.26
2.12
10.26
7.81
32
0.88
Bookvalue per sh$
0.47
0.52
0.58
0.60
0.62
0.63
0.71
0.70
0.84
1.01
0.36
10.28%
9.41%
—
1.10
FCF per share$
0.48
0.50
0.47
0.49
0.45
0.39
0.43
0.46
0.46
0.40
1.42
(2.19%)
(2.36%)
—
0.82
Dividend per sh$
0.72
0.67
0.67
0.76
0.72
0.74
0.82
0.76
0.71
0.73
1.01
0.33%
1.00%
—
7.79
Div yield (avg)%
28.59
29.25
28.01
25.63
24.24
21.64
19.69
21.80
24.47
24.24
25.08
21.80
24.35
45
29.17
Payout ratio%
20.24
22.83
21.63
19.37
19.71
19.54
19.16
17.32
15.72
14.92
25.75
17.32
19.45
54
3.724
Shares (diluted)M
3.000
2.992
3.103
2.623
2.797
2.868
2.898
2.964
2.842
2.594
3.795
(1.50%)
(2.82%)
77
9.57
Buyback yield%
7.00
5.79
8.09
7.17
6.56
3.56
4.33
3.34
0.90
0.40
17.57
3.34
5.06
77
1.487
D/E ratiox
0.458
0.432
0.480
0.487
0.441
0.466
0.481
0.502
0.559
0.543
1.486
0.502
0.481
83
1.578
Enterprise value$M
2.085
2.004
2.205
2.322
2.570
2.559
2.820
3.244
3.056
2.896
3.948
2.42%
3.15%
27
7.660
LT debt$M
12.33
14.71
14.61
16.94
18.01
18.17
19.05
20.19
20.25
20.40
9.930
2.52%
5.29%
39
Revenue
$10.09M
3.32%
1.00×
Cost of revenue
$7.061M
3.44%
1.01×
Operating expenses
$1.610M
3.28%
1.00×
Spread over hurdle
(2.64%)