5.492
Revenue$M
49.27
51.09
51.61
51.77
53.94
54.13
55.04
56.58
58.71
5.764
5.749
2.55%
2.11%
60
2.15
Revenue growth%
6.83
4.75
4.42
4.98
3.65
2.89
1.71
2.95
2.52
24.98
18.58
2.89
4.03
55
20.43
Gross margin%
7.25
4.48
2.11
3.45
0.83
3.46
2.94
4.70
6.18
15.71
12.51
3.46
3.97
36
15.88
Operating margin%
25.66
23.93
23.85
23.86
25.70
23.05
23.87
26.19
26.60
25.33
8.80
25.70
24.29
65
25.43
Net margin%
30.02
27.72
25.25
25.29
24.71
26.38
27.60
27.38
26.55
9.35
23.53
26.55
26.97
13
9.998
P/E ratio (avg)x
20.14
23.49
26.09
27.11
31.73
31.91
36.98
37.11
35.45
31.19
11.85
35.45
29.42
61
17.53
EV/EBITx
21.38
19.35
18.85
20.62
21.72
22.82
22.25
21.10
20.72
36.03
31.92
21.72
21.21
73
8.75
FCF yield (avg)%
25.30
25.71
23.64
24.40
27.15
24.36
25.02
22.89
23.49
29.30
24.20
24.36
24.71
58
11.09
FCF margin%
30.69
28.70
31.59
32.04
31.24
28.34
30.87
28.57
31.53
3.75
9.46
30.87
30.78
92
0.169
FCF / Net incomex
1.205
1.177
1.091
1.077
1.009
0.959
0.829
0.777
0.842
0.474
0.997
0.842
1.043
72
16.02
ROIC%
28.24
27.64
26.08
28.72
30.37
28.40
25.57
27.67
29.10
22.80
8.24
28.40
27.96
50
2.94
Return on equity%
12.76
10.54
8.80
8.88
7.84
5.05
4.15
1.93
1.92
15.93
2.86
4.15
8.32
86
14.65
Return on assets%
8.61
10.21
12.49
15.38
18.07
16.08
13.11
12.34
10.42
25.89
19.33
13.11
12.41
33
0.92
EPS$
0.55
0.61
0.60
0.60
0.63
0.66
0.64
0.58
0.54
0.97
1.03
(1.99%)
(0.89%)
—
9.28
EPS growth%
12.74
11.53
13.84
13.01
15.25
16.14
14.88
13.81
16.56
25.93
10.15
15.25
13.82
30
0.75
Bookvalue per sh$
0.50
0.48
0.50
0.55
0.63
0.58
0.65
0.67
0.70
0.48
0.71
4.91%
4.26%
—
0.33
FCF per share$
0.46
0.46
0.51
0.58
0.64
0.71
0.74
0.71
0.72
1.09
1.04
4.45%
5.43%
—
0.90
Dividend per sh$
0.66
0.62
0.66
0.69
0.63
0.69
0.73
0.69
0.61
0.43
0.65
(2.41%)
(1.16%)
—
11.39
Div yield (avg)%
16.55
18.33
16.64
14.06
14.94
16.30
17.28
19.34
22.13
10.18
7.44
17.28
16.60
49
18.52
Payout ratio%
15.48
13.00
15.25
15.86
17.70
17.03
18.99
17.39
17.00
20.67
26.84
17.39
16.43
63
16.80
Shares (diluted)M
17.26
16.01
15.15
15.35
14.43
12.64
13.20
11.53
11.59
16.83
16.66
(5.45%)
(3.77%)
36
22.18
Buyback yield%
17.90
18.62
17.52
18.67
18.50
19.29
18.16
19.56
19.53
6.07
5.83
19.29
18.56
24
0.977
D/E ratiox
1.301
1.535
1.466
1.617
1.758
1.860
2.146
2.169
2.132
1.314
0.950
2.132
1.687
56
21.96
Enterprise value$M
56.75
57.35
50.51
54.10
47.15
44.42
48.49
45.78
44.29
42.38
16.88
(3.92%)
(2.84%)
54
20.05
LT debt$M
27.08
24.90
27.78
30.17
31.66
34.86
35.53
39.68
40.08
26.95
53.81
5.84%
4.05%
28
Revenue
$58.71M
2.11%
1.00×
Cost of revenue
$41.10M
2.11%
1.00×
Operating expenses
$11.91M
2.24%
1.01×