73.22
Revenue$M
57.21
62.48
68.23
72.15
77.37
84.29
91.37
98.95
108.2
117.3
79.84
8.69%
8.54%
86
21.92
Revenue growth%
25.65
24.98
25.96
27.32
29.88
29.38
30.53
28.19
25.58
26.73
24.03
28.19
27.02
94
13.72
Gross margin%
14.08
13.72
16.61
15.80
17.53
17.81
15.88
14.00
11.83
10.75
27.63
14.00
14.94
70
22.06
Operating margin%
12.75
13.39
13.82
11.86
8.98
9.59
6.94
7.62
7.38
9.45
21.42
7.62
9.52
35
11.36
Net margin%
22.63
24.39
23.05
20.42
18.99
17.74
16.13
14.14
11.31
13.51
11.20
14.14
18.37
50
17.92
P/E ratio (avg)x
28.42
25.19
22.37
19.70
18.38
18.42
19.78
18.85
16.51
16.20
29.59
18.42
19.28
43
12.78
EV/EBITx
14.48
14.32
15.21
15.88
14.77
15.67
16.31
16.40
15.32
14.29
36.36
15.67
15.27
84
8.36
FCF yield (avg)%
18.31
17.49
16.82
18.66
17.34
17.10
17.73
19.96
21.72
18.77
13.63
18.77
18.02
36
8.84
FCF margin%
4.00
4.35
1.37
0.40
3.39
4.08
5.69
3.59
3.93
1.18
4.79
3.93
3.76
22
1.639
FCF / Net incomex
0.772
0.694
0.646
0.703
0.622
0.673
0.628
0.633
0.588
0.546
0.634
0.628
0.639
73
4.88
ROIC%
25.19
23.30
24.08
26.40
29.39
28.70
26.67
28.84
29.86
30.66
14.04
28.84
27.69
21
29.45
Return on equity%
26.59
25.06
24.10
23.72
26.00
27.27
29.45
27.67
27.26
25.39
14.99
27.27
26.30
67
29.45
Return on assets%
21.20
19.40
21.54
20.31
19.21
17.19
20.19
18.67
20.98
23.56
28.14
20.19
20.25
17
0.50
EPS$
0.72
0.71
0.73
0.70
0.64
0.63
0.68
0.66
0.71
0.72
0.54
2.26%
(0.65%)
—
19.41
EPS growth%
26.65
27.92
29.40
27.56
26.75
25.08
23.98
22.44
19.76
21.03
2.86
22.44
25.86
72
0.26
Bookvalue per sh$
0.38
0.37
0.42
0.41
0.45
0.44
0.45
0.43
0.41
0.45
0.84
—
1.52%
—
0.86
FCF per share$
1.34
1.30
1.34
1.49
1.46
1.60
1.68
1.95
2.06
2.34
0.80
9.91%
6.15%
—
0.68
Dividend per sh$
0.62
0.70
0.71
0.69
0.68
0.76
0.80
0.93
0.97
0.97
0.45
7.44%
4.83%
—
28.41
Div yield (avg)%
13.06
14.10
16.29
17.29
19.36
19.44
20.90
20.10
19.86
19.21
19.15
19.86
19.29
93
17.82
Payout ratio%
23.76
22.58
23.74
24.39
26.64
29.45
28.36
31.33
33.36
34.65
19.02
31.33
27.50
29
92.03
Shares (diluted)M
98.23
94.92
81.69
88.83
92.81
98.40
106.0
93.90
83.86
85.63
96.44
(1.60%)
(2.85%)
91
6.43
Buyback yield%
27.07
25.33
27.20
25.82
26.09
24.21
23.62
24.16
22.68
24.03
18.73
24.03
24.77
56
1.139
D/E ratiox
0.837
0.954
1.037
1.070
1.056
1.005
1.162
1.156
1.290
1.456
0.236
1.162
1.063
32
76.68
Enterprise value$M
34.96
35.76
38.28
34.18
37.37
38.47
38.54
36.62
36.62
35.79
11.13
(0.86%)
0.11%
52
85.62
LT debt$M
23.28
23.87
25.96
26.44
28.89
25.91
26.01
27.79
30.99
33.63
88.56
3.09%
3.26%
12
Revenue
$117.3M
8.54%
1.00×
Cost of revenue
$61.46M
8.44%
0.99×
Operating expenses
$14.16M
8.87%
1.03×
Goodwill & intangibles
15.66%