56.97
Revenue$M
75.21
79.44
83.46
88.31
90.30
93.65
95.40
101.5
105.2
111.9
61.55
4.38%
4.66%
50
10.56
Revenue growth%
0.40
1.20
0.40
1.51
3.79
1.03
2.82
5.45
6.02
3.30
27.79
3.30
2.16
71
16.32
Gross margin%
5.05
3.71
5.73
3.23
4.85
7.10
9.34
8.25
11.22
11.03
26.72
9.34
6.41
84
2.76
Operating margin%
12.33
13.05
15.02
16.36
18.71
20.25
22.98
25.10
26.01
25.89
25.76
25.10
19.48
58
15.04
Net margin%
30.50
28.66
29.31
30.79
29.35
26.41
26.69
26.58
23.98
24.99
5.28
26.41
27.67
43
34.10
P/E ratio (avg)x
43.14
47.75
46.83
52.63
55.29
56.50
66.24
69.17
75.70
88.05
10.53
69.17
55.89
61
6.705
EV/EBITx
12.71
12.14
12.65
12.84
13.51
13.50
12.79
13.77
12.94
13.49
23.28
13.49
12.89
6
25.41
FCF yield (avg)%
25.63
27.24
28.96
30.59
30.36
31.08
30.60
32.27
30.71
31.94
25.65
31.08
30.60
18
29.72
FCF margin%
26.18
25.80
24.52
22.41
25.29
24.86
24.88
22.52
22.59
21.10
23.29
22.59
24.69
7
0.474
FCF / Net incomex
0.536
0.583
0.588
0.591
0.557
0.551
0.603
0.603
0.665
0.632
0.793
0.603
0.589
8
9.18
ROIC%
18.40
15.47
14.34
14.82
17.65
15.07
17.47
16.69
16.64
14.68
20.26
16.64
16.05
90
7.60
Return on equity%
3.31
6.21
6.34
8.30
6.56
6.75
9.38
10.61
7.66
4.68
21.18
7.66
6.66
54
28.05
Return on assets%
19.96
20.61
19.40
17.62
19.68
20.33
19.89
19.94
21.98
23.93
13.86
20.33
19.95
17
1.03
EPS$
0.78
0.91
1.02
0.98
1.00
1.09
1.06
1.06
1.01
1.09
1.09
1.69%
4.19%
—
18.08
EPS growth%
10.93
8.34
6.58
4.77
2.07
4.23
4.66
3.50
3.57
1.34
13.49
3.57
4.44
76
2.14
Bookvalue per sh$
1.88
1.84
2.03
2.11
2.27
2.52
2.43
2.64
2.92
2.69
2.39
3.44%
3.33%
—
1.72
FCF per share$
2.30
2.24
2.47
2.86
3.43
3.56
4.12
4.25
4.20
4.07
1.01
3.46%
7.65%
—
1.68
Dividend per sh$
0.55
0.62
0.66
0.75
0.75
0.81
0.77
0.75
0.71
0.70
0.90
(1.55%)
1.89%
—
14.21
Div yield (avg)%
1.28
2.67
1.49
2.86
0.40
0.64
0.40
2.86
1.31
0.40
21.45
0.64
1.30
86
6.00
Payout ratio%
8.48
9.08
6.21
3.32
2.20
3.28
3.25
2.50
2.87
1.17
17.82
2.87
3.27
93
19.66
Shares (diluted)M
27.37
30.37
32.72
32.44
33.02
32.24
33.22
38.71
37.97
37.92
20.19
2.81%
4.16%
32
19.18
Buyback yield%
12.22
9.29
11.33
12.78
13.84
11.50
12.72
11.88
12.74
14.56
23.19
12.72
12.47
20
1.240
D/E ratiox
1.296
1.210
1.203
1.105
1.025
0.891
0.881
0.932
0.889
0.948
1.750
0.891
0.987
59
59.91
Enterprise value$M
47.58
48.95
43.82
41.04
35.04
36.95
38.09
33.73
31.62
33.53
69.94
(0.88%)
(2.84%)
58
72.61
LT debt$M
94.53
104.1
112.7
107.8
107.1
102.6
115.4
135.9
152.9
174.1
77.94
10.21%
7.16%
54
Revenue
$111.9M
4.66%
1.00×
Cost of revenue
$64.32M
4.34%
0.97×
Operating expenses
$13.57M
5.45%
1.08×