44.84
Revenue$M
69.53
70.41
72.97
75.84
77.18
80.99
85.20
89.19
92.95
93.73
48.38
3.96%
3.46%
59
16.88
Revenue growth%
30.36
31.77
34.66
35.39
34.72
34.09
32.33
31.40
33.69
34.63
14.48
33.69
33.89
55
18.40
Gross margin%
20.46
20.53
20.66
18.33
20.91
21.72
22.98
21.85
20.27
19.94
16.59
21.72
20.60
47
2.67
Operating margin%
22.48
24.74
26.42
24.76
23.79
23.92
23.72
23.39
25.62
23.86
4.37
23.86
23.89
92
21.42
Net margin%
27.11
29.66
27.29
28.35
30.10
29.11
27.46
25.30
27.01
28.54
18.11
27.46
27.90
11
17.02
P/E ratio (avg)x
14.52
15.92
16.40
18.95
22.44
23.91
24.46
24.12
25.40
29.31
22.94
24.46
23.18
8
12.14
EV/EBITx
15.22
15.69
14.18
13.86
13.44
12.44
13.72
15.18
15.62
16.25
21.63
15.18
14.68
63
16.16
FCF yield (avg)%
15.87
15.96
14.68
17.35
17.61
18.12
20.65
23.12
21.12
21.00
4.63
21.00
17.86
86
27.88
FCF margin%
15.28
14.56
16.08
17.55
19.89
22.52
19.96
20.56
21.70
21.88
14.69
21.70
19.92
35
1.304
FCF / Net incomex
1.407
1.522
1.487
1.382
1.462
1.557
1.688
1.682
1.473
1.257
1.402
1.557
1.480
79
10.52
ROIC%
22.60
24.00
23.08
22.55
25.16
22.41
22.28
22.56
21.03
22.44
25.03
22.41
22.56
59
29.84
Return on equity%
31.67
34.49
37.45
38.68
38.96
40.98
38.79
38.79
37.32
35.98
16.22
38.79
38.07
30
23.43
Return on assets%
0.40
2.38
0.40
2.68
4.73
3.88
3.73
2.83
1.52
0.40
7.22
2.83
2.53
94
0.22
EPS$
0.46
0.43
0.41
0.37
0.37
0.36
0.33
0.33
0.35
0.36
0.23
(0.35%)
(3.65%)
—
2.70
EPS growth%
17.38
15.47
13.59
14.50
13.24
15.20
16.91
17.52
16.32
13.53
29.85
16.32
15.34
92
0.39
Bookvalue per sh$
0.54
0.49
0.45
0.46
0.43
0.42
0.38
0.40
0.37
0.40
0.48
(1.36%)
(2.64%)
—
0.55
FCF per share$
1.46
1.71
1.99
2.19
2.15
2.37
2.79
3.37
3.86
4.25
0.54
14.56%
13.22%
—
0.61
Dividend per sh$
0.42
0.41
0.43
0.46
0.55
0.62
0.67
0.67
0.75
0.78
0.24
7.36%
8.09%
—
8.54
Div yield (avg)%
14.65
12.03
14.13
15.33
17.00
14.29
15.85
15.23
14.93
12.15
2.06
14.93
14.79
25
29.37
Payout ratio%
21.59
20.05
21.71
24.32
23.77
20.81
22.48
21.36
20.88
19.26
7.27
20.88
21.48
31
68.48
Shares (diluted)M
99.04
116.1
127.5
130.8
131.0
138.0
148.8
173.6
174.8
183.2
67.46
6.94%
8.08%
20
27.06
Buyback yield%
29.81
29.87
28.85
27.80
26.41
26.63
24.06
21.92
21.93
21.78
13.22
21.93
26.52
41
1.121
D/E ratiox
2.054
2.359
2.499
2.726
2.751
3.175
3.655
4.121
4.408
4.300
1.056
4.121
2.963
54
93.89
Enterprise value$M
18.85
19.06
20.15
19.05
21.97
23.77
24.06
25.71
24.95
24.19
89.52
1.95%
3.95%
73
12.07
LT debt$M
38.97
44.11
46.82
51.91
58.73
60.91
64.05
58.43
66.65
67.11
96.85
2.70%
7.06%
72
Revenue
$93.73M
3.46%
1.00×
Cost of revenue
$60.17M
3.53%
1.01×
Operating expenses
$18.21M
3.64%
1.02×
Property and equipment
17.30%
Spread over hurdle
(5.96%)