7.253
Revenue$M
9.683
9.760
10.12
10.18
10.62
10.66
11.08
11.59
11.98
12.52
8.058
3.34%
2.81%
82
25.85
Revenue growth%
1.70
3.99
2.93
0.98
3.37
5.96
6.09
6.72
3.77
4.39
10.48
5.96
3.88
27
7.25
Gross margin%
21.87
24.32
26.43
27.94
28.33
29.07
32.00
33.44
30.47
29.63
7.23
30.47
28.70
71
9.54
Operating margin%
23.54
22.10
19.52
21.36
24.07
22.72
25.59
28.12
26.91
23.93
19.38
25.59
23.73
6
12.46
Net margin%
23.32
21.76
20.83
18.27
20.46
20.19
20.88
17.95
19.78
19.19
17.63
19.78
20.32
52
10.19
P/E ratio (avg)x
13.63
12.95
13.99
15.62
15.84
17.68
19.28
17.79
17.57
19.51
32.93
17.79
16.71
8
7.227
EV/EBITx
44.15
49.46
45.51
49.19
53.31
50.22
51.40
51.26
56.21
59.17
33.74
51.40
50.74
53
11.33
FCF yield (avg)%
1.36
0.40
3.00
2.58
1.98
0.40
1.98
2.33
3.03
1.44
16.99
1.98
1.98
58
18.29
FCF margin%
18.48
19.64
21.25
22.36
24.59
22.61
23.70
25.09
23.73
25.36
10.88
23.73
23.16
90
0.826
FCF / Net incomex
0.943
0.907
0.929
0.900
0.977
1.099
1.244
1.241
1.283
1.333
1.650
1.244
1.038
62
20.24
ROIC%
19.92
22.65
23.78
21.57
22.25
21.08
19.57
22.04
20.18
20.01
27.87
20.18
21.32
93
29.24
Return on equity%
31.63
29.56
30.64
33.27
33.03
31.01
31.14
32.60
30.45
32.82
12.82
31.14
31.38
72
8.70
Return on assets%
29.52
27.11
28.30
29.86
32.55
34.82
36.61
36.19
37.74
37.74
14.95
36.61
33.68
43
0.49
EPS$
0.62
0.55
0.58
0.62
0.59
0.64
0.59
0.55
0.62
0.70
0.54
3.27%
0.53%
—
21.81
EPS growth%
24.11
23.69
25.16
25.28
26.55
26.13
28.55
29.18
31.82
30.89
25.88
29.18
26.34
11
0.62
Bookvalue per sh$
0.52
0.50
0.47
0.50
0.44
0.46
0.49
0.51
0.51
0.46
0.10
0.94%
(1.20%)
—
0.57
FCF per share$
0.45
0.44
0.42
0.41
0.44
0.50
0.55
0.58
0.54
0.54
0.29
4.14%
2.65%
—
0.37
Dividend per sh$
0.48
0.50
0.54
0.60
0.60
0.59
0.59
0.59
0.58
0.62
0.36
0.72%
2.11%
—
2.80
Div yield (avg)%
2.44
0.40
1.26
3.94
5.15
7.84
8.86
6.04
3.79
5.05
10.84
6.04
4.49
49
17.18
Payout ratio%
13.16
15.39
17.61
16.02
17.10
19.29
19.24
20.50
23.41
26.20
19.58
20.50
18.42
86
19.81
Shares (diluted)M
22.70
23.20
24.52
25.51
28.45
28.16
26.88
29.45
29.97
30.01
20.00
1.07%
3.14%
60
28.68
Buyback yield%
31.98
34.63
32.51
33.87
36.86
36.15
36.14
37.44
36.24
38.01
25.17
36.24
36.14
30
1.618
D/E ratiox
0.727
0.786
0.798
0.912
0.903
0.896
0.949
1.064
1.052
1.083
0.433
1.052
0.907
33
5.625
Enterprise value$M
8.585
8.501
9.406
9.558
10.61
11.10
12.13
11.50
12.12
12.33
10.49
3.04%
3.41%
14
4.145
LT debt$M
4.957
5.536
5.666
5.514
5.747
6.331
6.836
7.721
7.700
9.232
8.332
9.94%
7.27%
63
Revenue
$12.52M
2.81%
1.00×
Cost of revenue
$6.041M
3.16%
1.03×
Operating expenses
$2.330M
2.02%
0.93×
Goodwill & intangibles
16.71%
Spread over hurdle
11.21%