18.76
Revenue$M
17.29
18.45
20.24
21.91
24.13
26.55
28.89
31.36
34.33
37.62
20.17
9.29%
9.10%
27
19.66
Revenue growth%
14.13
12.59
10.93
9.03
10.96
8.06
8.51
6.84
8.75
11.34
19.21
8.51
9.98
22
11.14
Gross margin%
25.93
27.51
27.16
24.74
25.71
28.15
30.97
29.90
27.23
30.00
12.15
29.90
27.37
33
20.54
Operating margin%
27.25
28.55
26.72
28.60
30.33
31.60
33.82
36.18
38.57
40.14
7.77
36.18
30.96
47
22.38
Net margin%
8.27
11.15
11.10
13.82
12.63
13.25
13.50
12.70
11.77
10.13
23.22
12.70
12.20
43
35.66
P/E ratio (avg)x
55.51
60.22
60.24
68.53
70.52
82.76
87.25
98.82
115.8
113.8
32.67
98.82
76.64
74
8.301
EV/EBITx
52.50
51.81
61.50
73.79
83.15
81.29
93.18
111.1
131.3
133.4
16.76
111.1
82.22
83
8.10
FCF yield (avg)%
22.03
24.28
25.77
23.74
26.23
25.80
27.95
30.56
30.76
32.87
11.33
30.56
26.02
81
9.14
FCF margin%
27.54
25.34
24.15
23.73
23.01
24.00
25.77
24.28
25.44
24.70
23.95
24.70
24.49
62
1.024
FCF / Net incomex
1.098
1.182
1.177
1.264
1.416
1.626
1.767
1.978
2.130
2.141
1.719
1.978
1.521
41
14.42
ROIC%
18.57
20.77
19.58
17.03
15.49
13.94
13.31
12.99
11.96
10.51
19.83
12.99
14.71
47
8.36
Return on equity%
2.77
1.14
0.40
0.40
0.40
2.37
1.00
3.97
5.44
4.34
26.73
3.97
1.76
48
26.19
Return on assets%
19.27
16.96
14.84
15.95
14.14
13.95
16.37
17.59
16.98
15.93
20.38
16.37
16.16
33
1.19
EPS$
1.12
1.29
1.38
1.60
1.57
1.83
2.06
2.17
2.30
2.27
1.25
7.68%
7.90%
—
2.27
EPS growth%
17.22
16.28
15.23
13.90
16.73
13.91
15.49
16.58
15.27
16.60
12.71
15.49
15.89
73
1.44
Bookvalue per sh$
1.76
1.73
1.66
1.57
1.67
1.64
1.86
2.15
2.29
2.64
0.97
9.59%
3.90%
—
1.89
FCF per share$
0.98
1.02
1.09
1.13
1.18
1.26
1.18
1.23
1.07
0.93
0.38
(4.75%)
0.09%
—
1.30
Dividend per sh$
0.44
0.51
0.56
0.64
0.60
0.66
0.74
0.74
0.80
0.77
0.43
5.24%
7.55%
—
28.72
Div yield (avg)%
7.72
7.33
7.46
9.71
9.88
9.23
8.53
9.39
7.42
8.06
4.02
8.53
8.30
60
19.37
Payout ratio%
10.11
8.53
5.93
8.50
9.24
12.17
13.55
11.09
10.28
13.23
4.58
12.17
10.20
8
18.44
Shares (diluted)M
26.36
25.44
27.35
30.92
30.20
33.83
35.24
36.49
40.55
37.21
18.35
4.26%
4.52%
69
10.30
Buyback yield%
32.29
33.50
35.70
34.04
36.22
38.57
38.25
39.79
41.62
43.21
8.16
39.79
37.23
80
0.551
D/E ratiox
1.123
1.170
1.167
1.364
1.475
1.420
1.368
1.539
1.517
1.549
0.670
1.517
1.394
15
29.76
Enterprise value$M
25.34
28.88
28.38
31.82
33.17
32.45
35.80
38.06
35.32
34.90
28.99
1.02%
4.27%
52
3.834
LT debt$M
14.66
16.59
16.48
19.35
21.15
24.73
28.74
30.24
29.41
29.74
8.959
7.06%
7.19%
49
Revenue
$37.62M
9.10%
1.00×
Cost of revenue
$19.08M
9.08%
1.00×
Operating expenses
$8.463M
8.91%
0.98×
Goodwill & intangibles
15.26%