8.898
Revenue$M
69.12
71.53
72.34
72.97
73.36
75.13
76.90
79.34
81.90
83.76
9.389
2.69%
2.12%
89
17.15
Revenue growth%
11.19
10.27
12.17
14.35
12.05
9.07
11.87
12.05
10.77
13.10
17.10
11.87
11.96
75
5.99
Gross margin%
6.78
7.00
6.34
6.57
6.31
4.80
5.82
7.54
5.33
5.05
29.49
5.33
6.32
8
25.90
Operating margin%
18.43
15.78
17.61
19.05
16.69
14.65
15.74
16.81
16.10
18.71
26.48
16.10
16.75
28
8.35
Net margin%
16.07
13.61
14.15
16.35
16.01
15.35
14.01
12.53
12.58
11.11
7.95
12.58
14.08
54
9.159
P/E ratio (avg)x
37.03
35.59
35.13
40.39
45.05
43.09
40.27
44.31
50.58
56.77
33.11
44.31
41.74
82
12.66
EV/EBITx
43.14
47.02
54.79
53.44
52.51
57.02
63.59
70.03
74.56
75.11
30.85
70.03
55.90
6
22.97
FCF yield (avg)%
13.26
12.82
14.14
14.27
16.48
14.50
16.15
17.35
18.34
19.81
15.44
17.35
15.33
26
7.59
FCF margin%
29.39
29.44
30.82
33.51
30.56
28.31
29.34
26.74
27.98
30.84
8.13
28.31
29.41
21
1.575
FCF / Net incomex
2.713
3.144
3.414
4.020
4.142
4.728
4.836
4.718
5.000
4.856
0.461
4.836
4.430
62
7.13
ROIC%
32.46
33.37
32.81
34.68
33.37
36.08
35.96
33.44
34.68
36.39
16.80
35.96
34.06
12
27.83
Return on equity%
18.24
17.24
14.92
17.01
14.84
15.95
18.90
20.63
19.90
21.44
11.93
19.90
17.74
43
12.39
Return on assets%
27.49
25.20
24.80
25.35
26.90
26.93
26.77
26.14
25.63
23.34
3.00
26.14
25.89
88
0.18
EPS$
0.78
0.87
0.96
1.11
1.21
1.25
1.21
1.21
1.16
1.25
0.19
0.70%
5.53%
—
5.26
EPS growth%
13.62
16.48
18.93
18.34
18.37
15.75
14.71
17.18
14.28
16.77
12.81
15.75
16.62
76
0.70
Bookvalue per sh$
0.27
0.30
0.30
0.31
0.37
0.44
0.43
0.42
0.47
0.46
0.38
4.52%
5.66%
—
0.73
FCF per share$
0.31
0.36
0.40
0.42
0.41
0.45
0.49
0.47
0.53
0.59
0.66
7.73%
8.49%
—
0.40
Dividend per sh$
0.13
0.14
0.13
0.14
0.15
0.15
0.16
0.14
0.13
0.14
0.34
(1.25%)
0.23%
—
5.58
Div yield (avg)%
25.15
27.36
26.28
25.19
22.66
23.78
21.40
18.93
16.14
16.61
14.43
18.93
23.22
89
4.53
Payout ratio%
17.54
16.32
14.52
11.59
14.33
16.86
18.62
16.14
13.19
14.59
17.61
16.14
15.37
87
45.13
Shares (diluted)M
29.35
30.31
29.47
27.44
27.82
26.22
26.65
25.66
28.01
28.85
43.62
0.73%
(1.53%)
23
20.48
Buyback yield%
12.57
13.49
15.90
16.80
18.55
17.78
17.57
19.46
18.94
18.35
21.23
18.35
17.67
42
1.167
D/E ratiox
1.890
2.116
2.207
2.029
2.088
2.163
2.407
2.385
2.405
2.603
1.719
2.405
2.185
94
10.91
Enterprise value$M
43.24
41.28
46.98
50.58
50.22
51.66
53.49
57.46
58.32
56.59
36.04
2.42%
2.71%
52
15.81
LT debt$M
40.32
45.79
43.13
43.16
46.38
49.13
49.77
48.81
49.86
50.73
67.50
1.81%
3.47%
84
Revenue
$83.76M
2.12%
1.00×
Cost of revenue
$58.63M
2.12%
1.00×
Operating expenses
$16.83M
1.71%
0.96×
Goodwill & intangibles
17.19%
Spread over hurdle
12.02%