9.358
Revenue$M
66.86
67.93
68.42
70.63
70.48
71.70
73.09
75.34
77.24
78.10
9.888
2.07%
1.60%
34
20.24
Revenue growth%
4.83
1.88
2.90
0.40
0.46
0.40
0.40
0.40
0.40
2.73
2.40
0.40
0.43
44
11.17
Gross margin%
4.58
3.07
5.28
4.06
3.23
3.03
3.62
5.69
3.43
2.94
2.76
3.43
3.53
51
9.92
Operating margin%
27.56
28.19
25.37
25.99
28.81
27.56
27.06
26.74
25.38
26.24
11.11
26.74
26.90
37
6.24
Net margin%
14.54
14.54
16.38
18.97
17.88
19.87
17.35
15.56
18.16
16.29
4.74
17.35
16.86
35
32.15
P/E ratio (avg)x
28.08
30.48
33.06
37.90
39.04
37.78
37.82
42.98
43.18
43.12
35.37
42.98
37.86
21
24.22
EV/EBITx
27.33
28.18
29.03
34.54
33.76
35.28
41.96
47.23
56.69
67.14
35.12
47.23
34.91
30
21.64
FCF yield (avg)%
16.27
18.07
20.91
23.44
23.98
22.45
21.49
19.02
18.47
15.68
24.21
19.02
19.96
51
27.64
FCF margin%
26.06
24.34
22.67
20.52
20.61
21.27
21.38
21.97
19.81
17.22
29.85
21.27
21.33
84
0.213
FCF / Net incomex
0.903
0.894
0.866
0.768
0.709
0.741
0.732
0.643
0.647
0.690
0.279
0.690
0.736
16
27.41
ROIC%
5.83
6.74
6.76
9.19
6.73
8.27
7.94
10.23
7.24
7.48
7.34
7.94
7.36
10
8.82
Return on equity%
9.73
8.80
7.25
10.13
12.35
12.77
13.39
12.09
14.85
12.36
17.28
12.77
12.22
21
7.06
Return on assets%
10.86
10.72
13.63
12.64
13.51
14.41
14.26
14.25
16.11
13.95
20.14
14.26
13.79
44
1.28
EPS$
1.24
1.45
1.54
1.80
1.83
1.89
1.92
1.97
1.98
2.01
1.41
1.90%
4.61%
—
6.51
EPS growth%
26.79
26.40
26.47
26.97
24.65
27.30
27.45
29.01
26.33
28.11
18.32
27.45
26.88
15
1.35
Bookvalue per sh$
0.75
0.84
0.98
1.02
1.08
1.05
1.05
1.11
1.29
1.25
1.60
2.90%
4.75%
—
1.40
FCF per share$
1.41
1.35
1.33
1.21
1.21
1.37
1.41
1.38
1.49
1.56
1.44
5.33%
1.89%
—
1.62
Dividend per sh$
2.75
3.02
3.40
3.42
3.51
4.08
4.15
4.52
5.19
5.64
1.69
9.93%
8.20%
—
21.48
Div yield (avg)%
18.85
20.58
17.58
20.29
21.85
18.87
18.26
21.21
20.30
21.10
12.38
20.30
20.29
8
27.86
Payout ratio%
10.48
11.80
13.30
15.67
15.44
15.80
15.06
17.90
18.30
16.31
29.58
16.31
15.55
33
24.70
Shares (diluted)M
26.42
29.03
26.13
23.75
23.02
20.72
21.04
21.25
19.25
20.03
24.31
(2.74%)
(2.11%)
52
26.90
Buyback yield%
7.80
6.07
8.17
6.21
8.54
7.26
8.04
7.88
9.74
9.66
28.91
8.04
7.96
7
0.526
D/E ratiox
0.408
0.440
0.493
0.533
0.553
0.563
0.611
0.570
0.582
0.571
0.883
0.571
0.558
42
42.96
Enterprise value$M
44.61
44.58
45.30
52.05
57.18
54.59
54.93
57.68
66.03
73.83
3.731
5.24%
6.02%
85
35.69
LT debt$M
50.21
47.77
42.46
42.90
44.38
39.74
41.06
40.20
40.65
36.52
6.065
(3.83%)
(3.98%)
25
Revenue
$78.10M
1.60%
1.00×
Cost of revenue
$43.18M
1.45%
0.99×
Operating expenses
$15.89M
2.02%
1.04×
Goodwill & intangibles
16.08%