37.92
Revenue$M
34.30
33.79
34.54
34.36
34.93
35.66
36.06
35.91
36.14
36.97
40.01
1.14%
0.72%
59
6.85
Revenue growth%
5.57
7.55
6.71
8.07
6.64
4.11
2.50
0.40
1.66
3.01
19.84
2.50
4.84
20
8.28
Gross margin%
16.96
16.26
16.35
15.95
14.43
14.01
15.94
13.79
12.55
11.77
26.01
13.79
15.18
13
23.29
Operating margin%
16.39
15.98
13.24
14.59
12.88
10.97
11.75
10.32
10.92
11.51
23.17
10.97
12.32
21
23.92
Net margin%
27.66
30.53
29.71
29.96
30.41
28.62
31.59
32.63
31.11
29.33
17.23
31.11
30.18
44
34.68
P/E ratio (avg)x
20.19
18.49
19.53
17.90
16.34
14.89
14.95
14.14
12.92
13.55
37.03
14.14
15.65
52
35.08
EV/EBITx
24.16
23.11
21.25
20.29
21.52
20.08
20.81
19.70
21.22
22.26
25.04
20.81
21.24
19
27.95
FCF yield (avg)%
17.63
16.42
18.69
20.97
18.46
19.63
18.15
15.73
13.17
15.38
7.11
15.73
17.89
61
24.48
FCF margin%
23.94
22.16
19.43
20.65
22.97
21.98
21.94
21.30
21.47
24.01
27.55
21.94
21.96
44
0.204
FCF / Net incomex
1.947
2.137
2.407
2.542
2.594
2.831
2.693
2.590
2.642
2.801
0.793
2.693
2.592
12
28.39
ROIC%
27.76
29.31
27.77
27.60
24.69
22.91
20.07
21.66
23.90
24.85
27.05
22.91
24.77
5
26.66
Return on equity%
11.98
9.98
7.11
5.84
5.72
5.46
3.25
4.08
2.31
1.99
25.99
3.25
5.59
26
22.90
Return on assets%
22.24
21.31
19.81
22.45
20.48
23.20
25.91
27.25
27.02
25.77
27.03
25.91
22.82
76
0.79
EPS$
0.82
0.79
0.75
0.71
0.72
0.68
0.74
0.68
0.66
0.71
0.85
(0.25%)
(1.81%)
—
8.67
EPS growth%
12.76
9.81
8.78
6.97
5.40
3.34
1.02
3.39
3.36
6.21
23.97
3.36
5.81
92
0.41
Bookvalue per sh$
0.45
0.43
0.42
0.40
0.45
0.49
0.48
0.47
0.44
0.49
0.34
1.73%
0.27%
—
0.79
FCF per share$
0.88
0.94
0.92
1.00
1.10
1.22
1.25
1.42
1.59
1.72
0.24
9.36%
6.66%
—
0.47
Dividend per sh$
1.00
1.10
1.20
1.36
1.39
1.37
1.59
1.82
1.86
1.92
0.62
6.68%
7.67%
—
23.93
Div yield (avg)%
3.15
3.83
5.84
6.14
8.29
9.40
10.06
12.34
15.26
14.40
27.12
12.34
8.85
9
24.41
Payout ratio%
16.19
14.65
17.05
19.96
18.82
17.71
15.45
14.46
15.43
15.90
2.03
15.45
16.04
45
34.35
Shares (diluted)M
26.84
28.84
28.83
27.31
24.58
23.45
21.92
23.79
23.07
23.65
35.06
(0.77%)
(0.79%)
42
24.94
Buyback yield%
5.95
4.74
3.63
6.14
4.76
2.81
0.70
2.63
0.69
0.42
13.62
0.70
3.22
69
0.127
D/E ratiox
1.436
1.471
1.355
1.478
1.501
1.453
1.534
1.476
1.378
1.500
0.689
1.476
1.474
18
26.75
Enterprise value$M
30.77
34.19
31.08
32.21
34.24
36.90
35.06
36.60
33.78
32.19
40.34
(1.23%)
1.38%
61
7.563
LT debt$M
46.78
54.35
53.63
61.61
71.43
66.37
75.64
74.37
84.46
80.54
31.60
2.43%
6.14%
29
Revenue
$36.97M
0.72%
1.00×
Cost of revenue
$25.88M
0.72%
1.00×
Operating expenses
$6.957M
1.51%
1.08×
Spread over hurdle
(3.12%)