16.54
Revenue$M
30.17
32.86
35.79
37.79
40.08
43.49
46.29
48.49
52.21
56.68
17.28
7.17%
7.45%
61
12.16
Revenue growth%
3.30
4.62
3.87
6.02
5.60
4.18
4.44
4.51
3.49
5.40
11.54
4.44
4.47
94
28.03
Gross margin%
17.18
17.72
17.56
18.95
19.11
21.83
21.21
19.43
17.99
19.94
15.03
19.94
19.03
34
10.12
Operating margin%
12.75
11.34
10.48
11.61
11.21
10.92
10.30
13.02
12.30
10.79
29.66
10.92
11.27
44
14.28
Net margin%
21.05
23.27
23.93
26.52
28.87
30.49
30.72
28.33
30.60
33.46
3.97
30.60
28.60
30
21.90
P/E ratio (avg)x
56.48
65.51
73.70
73.01
72.66
78.27
86.25
102.6
110.9
111.5
19.36
102.6
75.99
42
18.03
EV/EBITx
22.31
22.87
24.73
24.04
22.93
23.31
25.46
24.01
24.30
21.92
22.92
24.01
23.66
83
6.55
FCF yield (avg)%
20.43
22.02
21.14
20.78
18.50
19.40
18.84
18.56
16.12
18.24
22.92
18.56
19.12
9
24.49
FCF margin%
14.12
14.89
16.86
16.76
19.04
21.13
21.83
19.26
18.92
21.81
28.91
21.13
18.98
80
1.212
FCF / Net incomex
1.077
1.161
1.048
1.020
1.099
1.062
1.080
1.000
1.062
1.090
1.035
1.062
1.070
59
7.10
ROIC%
25.96
27.46
26.40
29.30
30.06
27.07
29.07
29.80
28.55
27.77
7.91
28.55
28.16
40
9.32
Return on equity%
23.66
25.27
27.95
26.11
27.25
26.73
27.16
27.23
24.72
23.83
26.99
26.73
26.42
6
29.21
Return on assets%
24.16
23.72
21.85
19.02
20.74
23.73
23.57
23.77
25.45
26.76
9.21
23.77
23.72
88
0.31
EPS$
0.33
0.35
0.35
0.34
0.35
0.39
0.44
0.45
0.46
0.53
0.33
8.28%
3.99%
—
3.37
EPS growth%
18.68
16.45
15.93
17.60
15.85
14.44
13.09
14.59
13.99
15.03
20.17
14.44
15.44
7
0.07
Bookvalue per sh$
0.32
0.37
0.40
0.46
0.46
0.48
0.51
0.56
0.56
0.54
0.10
3.51%
6.82%
—
0.37
FCF per share$
0.08
0.08
0.08
0.07
0.06
0.07
0.07
0.07
0.08
0.07
0.12
2.38%
(0.85%)
—
0.39
Dividend per sh$
0.13
0.15
0.16
0.17
0.18
0.19
0.20
0.21
0.21
0.21
0.38
3.42%
5.61%
—
8.74
Div yield (avg)%
3.09
2.23
0.84
0.40
0.40
0.40
0.40
2.68
0.63
1.61
25.13
0.63
0.73
7
8.20
Payout ratio%
27.87
28.98
30.52
30.44
29.66
29.20
26.38
28.14
26.78
24.62
29.21
26.78
28.56
8
96.51
Shares (diluted)M
165.1
169.1
180.5
187.8
194.5
204.4
225.6
264.7
281.9
290.7
96.54
8.36%
6.52%
23
13.26
Buyback yield%
14.71
17.61
14.67
15.67
14.03
13.18
14.59
17.13
14.20
13.56
12.42
14.20
14.63
64
0.898
D/E ratiox
0.378
0.359
0.365
0.351
0.323
0.307
0.265
0.256
0.268
0.287
1.470
0.268
0.315
70
34.05
Enterprise value$M
7.548
7.125
7.028
7.445
8.220
8.865
8.209
8.407
7.872
8.669
46.60
1.07%
1.08%
94
50.73
LT debt$M
21.73
19.17
19.89
19.81
21.29
22.02
22.64
24.09
26.68
27.72
17.98
5.42%
1.84%
82
Revenue
$56.68M
7.45%
1.00×
Cost of revenue
$26.69M
7.38%
0.99×
Operating expenses
$12.02M
7.57%
1.01×