9.339
Revenue$M
9.357
10.15
10.82
11.71
12.57
13.58
14.41
15.70
16.83
18.05
9.886
7.50%
7.37%
53
16.12
Revenue growth%
27.82
30.48
30.43
33.35
30.97
33.70
34.40
32.82
30.40
32.89
8.99
32.89
31.89
51
17.24
Gross margin%
18.97
16.12
16.49
16.66
18.39
19.06
19.40
21.48
24.35
22.85
14.32
21.48
19.02
90
23.00
Operating margin%
23.63
26.26
27.14
25.94
24.11
25.65
25.34
25.53
23.15
21.76
4.97
25.34
25.43
19
4.53
Net margin%
13.22
12.93
13.48
16.03
16.42
15.50
13.27
12.64
15.23
13.35
8.56
13.35
13.41
62
22.30
P/E ratio (avg)x
13.58
13.73
12.93
11.08
10.99
11.03
10.80
11.66
11.01
10.37
14.90
11.01
11.06
73
10.29
EV/EBITx
24.52
25.58
29.84
32.96
34.51
36.02
39.18
46.15
51.55
60.38
18.09
46.15
35.27
80
23.69
FCF yield (avg)%
11.01
12.22
12.76
14.24
14.86
17.22
16.66
16.83
16.97
19.10
15.19
16.97
15.76
11
11.74
FCF margin%
5.96
7.31
5.26
7.42
10.24
7.40
4.51
4.31
4.34
4.73
18.14
4.51
5.61
79
0.823
FCF / Net incomex
1.738
1.986
2.154
2.504
2.359
2.452
2.439
2.635
2.504
2.930
1.775
2.504
2.446
84
16.35
ROIC%
18.61
16.50
17.07
17.50
17.39
17.59
17.13
19.50
16.98
17.89
20.08
17.59
17.45
61
10.56
Return on equity%
19.66
17.16
18.67
18.34
18.07
17.91
20.66
18.77
20.79
22.11
6.94
20.66
18.72
9
9.53
Return on assets%
4.35
3.77
3.72
5.67
7.16
8.78
6.00
5.19
6.51
6.33
15.09
6.33
5.84
31
0.10
EPS$
0.40
0.40
0.36
0.33
0.36
0.32
0.29
0.28
0.29
0.31
0.11
(2.97%)
(1.67%)
—
7.64
EPS growth%
10.35
13.27
15.58
17.38
19.21
19.02
21.70
19.78
17.90
16.30
26.61
19.02
17.64
34
0.19
Bookvalue per sh$
0.45
0.42
0.41
0.41
0.38
0.36
0.35
0.33
0.33
0.34
0.12
(2.46%)
(2.15%)
—
0.20
FCF per share$
0.38
0.38
0.41
0.43
0.47
0.46
0.45
0.50
0.55
0.56
0.32
3.54%
4.87%
—
0.44
Dividend per sh$
0.67
0.70
0.71
0.82
0.96
0.93
1.04
1.20
1.37
1.50
0.24
9.43%
9.75%
—
8.10
Div yield (avg)%
10.54
7.90
5.37
4.73
3.24
4.91
4.72
4.19
3.24
5.18
19.02
4.72
4.82
81
5.24
Payout ratio%
17.06
15.62
13.73
12.56
10.58
8.54
7.59
8.30
7.56
8.31
21.75
8.30
9.56
94
13.29
Shares (diluted)M
11.30
12.91
13.12
14.53
15.37
14.36
13.65
12.96
14.39
15.84
12.98
0.60%
3.04%
87
14.53
Buyback yield%
32.09
31.70
28.93
27.02
24.89
26.99
24.51
25.66
25.68
27.47
14.36
25.68
27.00
6
1.623
D/E ratiox
0.772
0.832
0.884
0.763
0.801
0.754
0.757
0.733
0.674
0.696
0.743
0.733
0.760
47
1.399
Enterprise value$M
14.14
13.32
14.40
15.23
16.78
15.62
15.39
15.39
13.87
13.55
7.830
(4.18%)
(0.26%)
64
1.746
LT debt$M
14.17
14.27
13.10
12.30
13.76
15.09
17.04
17.98
17.92
19.49
8.955
7.22%
4.33%
58
Revenue
$18.05M
7.37%
1.00×
Cost of revenue
$8.268M
7.61%
1.02×
Operating expenses
$4.105M
6.87%
0.95×
Goodwill & intangibles
15.69%