7.051
Revenue$M
7.696
8.246
8.768
9.300
9.757
10.35
10.77
11.27
11.59
12.19
7.622
4.55%
5.27%
90
24.78
Revenue growth%
24.92
27.52
27.52
29.21
29.33
28.03
28.26
28.50
28.09
27.29
15.23
28.09
28.06
92
14.20
Gross margin%
30.04
30.97
33.28
33.80
34.86
37.35
39.32
39.29
37.67
35.72
9.26
37.67
35.29
47
11.77
Operating margin%
16.34
16.43
14.59
11.99
9.07
10.87
9.29
8.70
10.50
11.64
28.98
10.50
11.25
39
26.03
Net margin%
4.29
2.70
2.03
1.92
0.40
0.40
1.43
0.40
0.40
0.40
27.09
0.40
0.91
7
32.57
P/E ratio (avg)x
31.23
36.35
37.81
38.62
40.86
41.71
41.68
47.74
53.13
55.27
20.37
47.74
41.27
30
27.17
EV/EBITx
20.10
23.11
23.53
25.61
28.50
32.07
35.52
39.87
40.88
44.14
28.19
39.87
30.28
63
7.72
FCF yield (avg)%
25.57
25.68
26.39
24.35
24.38
22.35
25.24
23.12
23.02
25.13
19.81
23.12
24.76
56
25.89
FCF margin%
20.88
23.64
21.80
22.39
23.33
23.06
23.98
23.03
25.35
22.36
28.59
23.06
23.05
8
0.354
FCF / Net incomex
0.645
0.693
0.762
0.822
0.834
0.861
1.012
1.176
1.180
1.223
1.376
1.176
0.848
83
15.32
ROIC%
9.31
11.89
10.29
9.96
10.33
8.12
9.79
10.99
9.06
9.40
23.75
9.40
9.88
11
27.33
Return on equity%
20.32
23.26
20.44
20.23
21.52
21.59
19.81
18.57
20.64
19.02
12.92
19.81
20.38
31
6.17
Return on assets%
4.83
2.99
2.80
5.65
6.10
7.27
9.82
9.38
9.41
11.73
21.40
9.41
6.69
64
0.33
EPS$
1.24
1.35
1.34
1.59
1.60
1.86
2.09
2.49
2.56
3.07
0.37
13.99%
10.36%
—
10.72
EPS growth%
9.86
9.79
7.88
5.34
3.38
3.32
0.40
2.90
1.37
0.40
8.26
1.37
3.35
18
0.70
Bookvalue per sh$
0.43
0.40
0.39
0.43
0.39
0.36
0.32
0.28
0.25
0.26
0.37
(7.44%)
(4.77%)
—
0.38
FCF per share$
0.33
0.37
0.42
0.39
0.41
0.43
0.44
0.43
0.44
0.46
0.33
2.50%
4.48%
—
0.47
Dividend per sh$
0.34
0.41
0.45
0.50
0.55
0.64
0.72
0.85
1.00
1.07
0.69
14.02%
13.43%
—
18.35
Div yield (avg)%
22.98
23.46
21.72
19.43
18.42
19.62
17.01
19.61
19.76
20.10
5.05
19.62
19.69
13
10.65
Payout ratio%
26.56
29.21
28.92
29.22
26.81
25.52
24.82
23.07
25.20
22.95
9.50
24.82
26.04
29
11.81
Shares (diluted)M
10.23
10.46
11.77
12.53
11.82
11.68
12.29
11.82
11.42
10.65
12.29
(2.07%)
(0.03%)
19
18.34
Buyback yield%
20.89
18.00
20.06
18.63
19.20
18.37
15.55
16.66
18.73
16.36
26.40
16.66
18.50
22
1.234
D/E ratiox
0.356
0.355
0.358
0.323
0.318
0.274
0.266
0.286
0.245
0.233
0.809
0.266
0.302
81
8.851
Enterprise value$M
1.108
1.074
1.114
1.040
1.174
1.188
1.142
1.152
1.274
1.310
2.961
2.22%
3.06%
69
3.888
LT debt$M
0.697
0.710
0.692
0.776
0.853
0.910
0.883
0.818
0.902
0.961
8.731
2.41%
3.68%
49
Revenue
$12.19M
5.27%
1.00×
Cost of revenue
$7.833M
5.40%
1.01×
Operating expenses
$1.305M
4.32%
0.91×
Goodwill & intangibles
15.19%
Spread over hurdle
35.09%