19.04
Revenue$M
48.77
50.27
52.46
53.98
56.51
57.99
60.74
62.50
66.69
70.67
19.72
4.58%
4.24%
5
2.31
Revenue growth%
12.72
10.62
9.58
8.24
6.96
5.63
6.14
4.41
2.87
2.47
2.43
4.41
6.55
91
13.88
Gross margin%
12.44
12.47
13.52
11.42
14.07
12.17
12.16
13.61
15.88
14.96
29.46
13.61
12.99
13
11.26
Operating margin%
14.36
11.44
11.99
12.48
13.01
14.66
11.98
9.39
11.22
13.37
3.44
11.98
12.24
36
12.94
Net margin%
15.35
15.71
13.57
10.62
12.65
12.82
13.24
14.17
15.55
15.52
5.33
14.17
13.87
61
35.71
P/E ratio (avg)x
18.80
20.32
20.04
22.66
20.64
21.44
20.21
19.41
18.79
19.81
28.82
19.81
20.12
90
26.20
EV/EBITx
15.37
16.38
17.41
18.11
19.23
19.34
18.93
20.70
23.55
22.62
23.18
20.70
19.08
55
11.87
FCF yield (avg)%
23.33
25.35
28.29
28.01
27.13
27.28
26.09
27.57
26.87
29.43
15.20
27.28
27.20
16
12.97
FCF margin%
12.25
13.60
14.60
16.51
18.92
19.14
18.16
17.90
16.42
15.27
8.56
17.90
16.46
64
0.795
FCF / Net incomex
3.214
3.470
3.814
3.797
3.862
4.473
5.325
6.018
6.156
6.341
0.414
6.018
4.167
67
22.17
ROIC%
27.24
26.76
25.61
25.54
25.80
27.41
27.53
26.34
25.74
27.76
26.91
27.41
26.55
92
4.40
Return on equity%
24.90
25.15
26.79
24.12
25.92
25.21
26.42
28.86
25.95
24.59
20.11
25.95
25.56
35
21.74
Return on assets%
10.54
7.82
8.38
8.78
7.83
10.57
11.13
10.57
11.89
13.05
17.37
11.13
10.55
43
6.34
EPS$
3.73
4.28
4.34
4.94
5.53
5.41
5.95
5.98
5.73
6.27
6.61
2.53%
4.56%
—
21.06
EPS growth%
18.92
19.08
21.77
23.68
23.03
24.52
22.03
20.14
22.60
24.36
15.40
22.60
22.31
70
4.97
Bookvalue per sh$
6.28
6.48
6.51
7.22
7.15
6.72
5.95
5.59
4.93
4.95
7.49
(7.09%)
(3.54%)
—
2.33
FCF per share$
10.12
9.09
8.83
8.45
9.05
9.99
10.69
11.26
11.97
11.33
2.15
4.61%
1.57%
—
5.38
Dividend per sh$
6.68
7.67
8.84
10.11
10.13
10.13
9.80
9.76
11.23
11.39
5.18
2.37%
7.22%
—
7.33
Div yield (avg)%
13.39
16.20
17.75
19.44
20.51
18.67
19.10
17.21
17.40
14.85
8.79
17.40
17.57
9
28.40
Payout ratio%
10.95
11.33
14.18
13.58
13.35
11.58
12.37
13.08
10.27
11.09
9.30
11.58
11.98
62
6.569
Shares (diluted)M
8.117
9.278
10.85
12.74
12.52
12.19
12.41
14.26
16.10
15.67
6.669
4.60%
6.26%
6
5.97
Buyback yield%
12.95
12.67
12.90
12.71
10.82
9.99
7.88
9.71
10.94
13.89
8.62
9.99
11.81
92
0.337
D/E ratiox
1.048
0.989
1.061
1.034
1.113
1.268
1.410
1.350
1.468
1.525
1.165
1.410
1.190
6
10.81
Enterprise value$M
61.30
57.85
53.42
50.93
49.12
51.88
48.34
43.76
48.66
51.14
8.762
0.81%
(1.52%)
61
6.039
LT debt$M
39.16
42.48
44.72
49.76
49.85
56.33
59.87
60.17
53.84
55.32
83.42
2.10%
3.31%
75
Revenue
$70.67M
4.24%
1.00×
Cost of revenue
$39.98M
3.98%
0.98×
Operating expenses
$15.03M
4.37%
1.01×
Goodwill & intangibles
16.88%