19.80
Revenue$M
16.31
17.02
17.58
18.47
19.55
20.70
21.49
22.36
23.62
25.15
21.45
5.17%
5.17%
22
13.14
Revenue growth%
20.15
23.07
21.65
23.01
22.78
21.47
21.71
21.36
23.69
25.03
12.99
21.71
22.24
64
16.82
Gross margin%
10.93
12.27
12.99
10.30
7.98
10.93
12.73
15.02
14.05
13.69
15.72
13.69
12.50
28
22.55
Operating margin%
13.03
16.00
18.34
20.65
19.95
21.67
19.71
17.39
18.47
16.38
6.93
18.47
18.41
38
4.65
Net margin%
22.63
21.29
18.71
17.27
17.86
18.71
17.25
14.90
12.59
11.86
2.13
14.90
17.56
78
17.74
P/E ratio (avg)x
13.14
14.77
14.19
14.68
17.06
17.69
20.27
19.75
22.32
23.62
20.43
20.27
17.38
71
17.34
EV/EBITx
32.49
35.88
33.80
39.44
38.69
45.26
49.53
51.69
58.96
62.91
20.84
51.69
42.35
54
19.68
FCF yield (avg)%
17.70
14.93
16.22
14.81
12.11
13.57
12.32
14.84
14.10
12.03
7.20
13.57
14.45
35
15.24
FCF margin%
27.99
30.46
28.48
30.14
30.84
32.83
32.79
31.89
31.36
31.37
16.78
31.89
31.10
81
0.183
FCF / Net incomex
1.352
1.307
1.229
1.163
1.257
1.218
1.122
1.133
1.184
1.082
1.249
1.133
1.201
40
13.32
ROIC%
27.23
27.87
27.89
30.03
28.66
27.18
28.96
26.62
29.15
31.82
24.35
28.96
28.28
70
23.69
Return on equity%
24.85
23.24
23.29
20.62
18.46
18.14
18.53
18.19
19.29
17.21
14.94
18.19
18.91
10
21.61
Return on assets%
16.60
17.08
15.36
14.08
15.05
14.56
17.43
20.02
19.73
18.01
2.02
18.01
16.84
80
0.71
EPS$
2.89
3.49
3.52
4.14
4.94
5.71
6.37
7.43
7.84
9.14
0.79
13.11%
13.75%
—
28.62
EPS growth%
30.16
31.63
29.86
32.43
31.89
33.69
30.93
33.86
36.28
34.34
13.91
33.86
32.16
74
1.09
Bookvalue per sh$
1.37
1.33
1.44
1.34
1.24
1.12
1.04
0.93
0.82
0.77
1.71
(9.22%)
(5.28%)
—
0.74
FCF per share$
0.35
0.32
0.34
0.34
0.32
0.32
0.36
0.40
0.39
0.40
0.49
4.95%
2.64%
—
0.39
Dividend per sh$
2.22
2.25
2.64
3.13
3.58
4.25
4.40
5.24
5.16
5.32
0.85
8.26%
9.80%
—
13.80
Div yield (avg)%
8.85
6.21
8.69
8.76
6.64
9.01
11.42
10.13
7.47
5.37
3.52
9.01
8.73
22
22.51
Payout ratio%
23.26
21.46
22.07
24.99
26.17
29.15
31.94
30.03
29.76
27.31
29.15
29.76
26.74
79
15.07
Shares (diluted)M
16.41
18.48
17.88
20.59
22.82
23.35
22.26
21.69
23.44
25.51
14.68
2.25%
3.79%
70
4.08
Buyback yield%
4.67
5.05
5.28
2.35
0.40
0.40
0.40
0.83
2.00
0.40
24.27
0.40
1.41
55
1.443
D/E ratiox
0.743
0.758
0.845
0.938
1.032
1.086
1.206
1.128
1.095
1.127
0.859
1.127
1.059
48
7.797
Enterprise value$M
12.73
13.63
15.03
14.99
15.61
16.37
17.50
20.04
20.41
21.48
19.08
6.59%
6.56%
28
3.044
LT debt$M
28.98
34.21
40.59
42.04
49.75
52.45
52.10
51.95
53.00
61.94
16.15
4.48%
9.83%
41
Revenue
$25.15M
5.17%
1.00×
Cost of revenue
$12.16M
4.77%
0.96×
Operating expenses
$4.248M
5.98%
1.08×
Goodwill & intangibles
15.80%