10.36
Revenue$M
14.51
14.45
14.89
15.13
15.25
15.19
15.09
15.04
15.51
15.70
11.43
0.58%
0.80%
57
9.65
Revenue growth%
16.33
18.52
16.82
16.91
19.79
19.56
18.85
20.17
18.88
18.41
22.26
18.88
18.68
67
2.68
Gross margin%
2.95
5.94
6.25
8.17
8.09
11.06
9.06
6.61
7.00
5.54
15.72
7.00
6.81
8
24.42
Operating margin%
24.67
25.65
26.32
26.92
27.11
25.63
24.01
21.14
19.00
21.23
22.57
21.23
25.15
54
2.63
Net margin%
33.76
31.19
31.04
30.46
29.50
31.40
29.67
29.82
31.25
33.94
26.37
31.25
31.12
54
18.54
P/E ratio (avg)x
20.08
20.67
22.47
24.81
23.12
22.90
23.29
26.46
28.65
26.05
20.28
26.05
23.21
72
34.75
EV/EBITx
15.62
14.07
13.84
11.87
10.76
11.05
9.994
10.27
8.850
8.340
10.62
9.994
10.91
35
24.80
FCF yield (avg)%
26.13
27.39
28.27
28.88
30.64
29.06
31.20
33.17
31.51
33.12
9.38
31.51
29.85
41
3.82
FCF margin%
16.88
14.62
12.60
14.31
16.29
18.18
15.77
15.11
16.35
14.46
11.55
15.77
15.44
18
1.694
FCF / Net incomex
2.442
2.432
2.666
2.881
3.243
3.586
3.908
4.204
4.246
5.010
0.804
4.204
3.414
65
11.99
ROIC%
13.57
13.31
15.09
12.82
11.65
11.31
12.20
11.13
10.91
9.96
19.07
11.13
11.93
20
8.46
Return on equity%
11.97
12.02
9.72
12.50
9.58
10.36
10.69
13.21
11.79
12.67
19.52
11.79
11.88
56
7.68
Return on assets%
10.79
12.44
10.63
10.56
9.33
10.88
10.52
9.89
12.12
14.14
13.50
10.88
10.71
92
1.68
EPS$
0.50
0.55
0.57
0.60
0.57
0.60
0.68
0.75
0.81
0.93
1.72
10.18%
5.52%
—
7.27
EPS growth%
30.05
32.12
34.17
36.75
38.57
37.71
39.91
38.42
37.68
40.03
22.92
38.42
37.69
82
1.77
Bookvalue per sh$
0.93
0.98
0.98
1.05
1.04
1.05
1.03
0.97
1.07
1.20
1.71
2.92%
3.52%
—
0.29
FCF per share$
1.10
1.20
1.24
1.42
1.46
1.64
1.83
1.90
1.82
1.88
1.08
5.12%
5.97%
—
1.11
Dividend per sh$
0.47
0.41
0.42
0.39
0.35
0.38
0.36
0.31
0.34
0.29
0.46
(3.80%)
(4.32%)
—
29.69
Div yield (avg)%
29.77
28.08
25.89
24.59
25.32
25.64
22.96
25.04
25.97
28.51
19.19
25.64
25.76
41
13.56
Payout ratio%
21.53
20.83
23.71
21.26
22.45
25.41
24.59
24.14
22.95
24.94
22.42
24.59
23.33
70
6.059
Shares (diluted)M
4.735
5.103
4.488
4.790
4.192
3.953
3.945
3.682
3.694
3.573
5.945
(3.15%)
(3.36%)
56
16.31
Buyback yield%
5.24
6.33
5.06
5.15
7.33
8.68
10.88
9.49
9.74
11.45
24.04
9.74
8.00
73
0.641
D/E ratiox
0.872
1.032
1.112
1.098
1.055
1.219
1.402
1.596
1.794
1.996
0.997
1.596
1.165
44
7.915
Enterprise value$M
3.343
3.068
2.784
2.737
2.610
2.269
1.979
1.937
2.008
1.890
0.949
(6.26%)
(5.94%)
72
5.906
LT debt$M
20.66
24.02
26.40
29.62
30.15
34.29
35.61
34.88
38.52
39.41
15.65
5.50%
6.98%
47
Revenue
$15.70M
0.80%
1.00×
Cost of revenue
$8.097M
0.67%
0.99×
Operating expenses
$2.945M
0.87%
1.01×
Goodwill & intangibles
15.17%