9.314
Revenue$M
11.54
11.76
12.09
12.61
13.23
13.75
14.25
14.62
15.34
15.75
10.12
3.54%
3.25%
15
2.39
Revenue growth%
16.19
16.38
15.13
16.43
17.69
17.24
16.57
16.06
13.16
13.68
15.03
16.06
16.28
53
10.83
Gross margin%
10.58
10.22
8.49
8.68
6.40
3.61
2.11
3.65
5.94
5.44
21.08
3.65
6.17
38
21.97
Operating margin%
23.03
25.57
27.04
24.73
23.75
25.18
27.43
29.68
30.81
33.32
3.65
29.68
26.31
44
5.76
Net margin%
8.22
9.14
6.58
8.74
7.32
9.00
8.21
10.62
11.42
9.32
20.77
9.32
8.87
49
26.16
P/E ratio (avg)x
35.47
34.56
35.79
34.42
36.47
34.23
34.67
31.08
30.75
31.23
29.23
31.23
34.49
52
9.046
EV/EBITx
9.918
10.52
12.20
14.44
13.89
16.42
15.74
17.24
19.37
18.50
28.18
17.24
15.09
26
24.50
FCF yield (avg)%
26.54
26.92
26.55
24.13
21.48
18.81
19.10
19.06
21.59
21.41
3.24
19.10
21.54
89
8.95
FCF margin%
23.57
22.26
22.43
22.43
23.94
25.02
23.68
21.32
18.41
20.55
4.17
21.32
22.43
52
1.774
FCF / Net incomex
1.149
1.135
1.133
1.071
1.101
1.179
1.150
1.094
1.153
1.303
0.246
1.153
1.142
11
4.57
ROIC%
17.81
18.45
19.40
18.02
18.08
19.32
18.67
19.33
19.56
18.80
8.49
19.32
18.74
93
3.59
Return on equity%
29.80
31.01
29.22
32.09
31.18
33.89
34.71
36.16
35.47
37.21
23.60
35.47
32.99
39
19.82
Return on assets%
5.12
5.01
5.23
2.51
4.20
4.64
2.26
4.81
3.73
4.21
3.32
4.21
4.42
51
1.05
EPS$
0.38
0.36
0.37
0.40
0.38
0.40
0.43
0.49
0.49
0.49
1.13
5.00%
2.72%
—
8.20
EPS growth%
20.41
20.87
20.13
20.92
19.26
21.27
23.80
25.56
23.87
23.86
28.20
23.86
21.10
9
0.67
Bookvalue per sh$
1.34
1.59
1.85
1.97
2.13
2.25
2.64
2.82
2.98
2.92
0.91
6.53%
9.55%
—
1.26
FCF per share$
1.38
1.38
1.45
1.47
1.43
1.55
1.57
1.74
1.91
2.14
0.18
8.32%
5.90%
—
1.26
Dividend per sh$
0.77
0.82
0.94
1.05
1.21
1.35
1.52
1.59
1.69
1.91
1.07
9.61%
9.77%
—
21.53
Div yield (avg)%
5.70
6.94
9.69
8.55
8.79
6.43
8.85
9.37
8.96
11.09
13.93
8.96
8.82
72
24.07
Payout ratio%
24.68
22.89
21.40
18.65
16.85
14.25
13.78
13.43
14.72
17.12
27.85
14.25
16.98
61
12.29
Shares (diluted)M
14.04
14.56
15.81
13.54
12.50
13.53
14.01
15.08
13.38
13.87
12.08
2.09%
0.44%
23
12.49
Buyback yield%
5.24
5.98
7.32
6.06
6.07
5.68
8.57
6.31
8.13
7.68
24.84
7.68
6.19
83
0.366
D/E ratiox
1.095
1.087
0.988
1.097
1.129
1.228
1.269
1.212
1.305
1.242
1.733
1.242
1.171
60
12.15
Enterprise value$M
12.10
13.76
14.97
15.57
15.75
14.72
13.72
14.69
14.19
12.90
4.809
(3.91%)
(0.03%)
39
7.602
LT debt$M
2.180
2.171
1.873
1.973
1.874
1.608
1.388
1.266
1.082
1.064
12.31
(10.70%)
(6.66%)
31
Revenue
$15.75M
3.25%
1.00×
Cost of revenue
$7.906M
2.98%
0.97×
Operating expenses
$3.835M
3.61%
1.04×
Goodwill & intangibles
15.95%