20.20
Revenue$M
35.55
36.10
38.19
40.07
41.21
42.11
43.84
46.43
48.82
49.56
21.47
3.76%
3.63%
51
10.50
Revenue growth%
12.13
14.11
13.22
14.10
13.54
15.79
13.73
11.25
12.73
13.66
29.06
13.66
13.60
91
19.05
Gross margin%
12.38
14.33
11.39
11.01
10.04
8.01
7.79
5.91
8.12
5.72
23.68
7.79
9.08
38
13.02
Operating margin%
16.70
19.47
19.08
21.81
20.55
23.27
22.60
21.44
23.31
21.32
22.84
22.60
21.38
40
27.41
Net margin%
0.61
1.64
0.40
0.40
0.40
0.40
1.44
2.41
1.80
0.40
15.39
1.44
0.51
43
12.55
P/E ratio (avg)x
10.17
10.58
10.68
9.123
9.689
9.326
8.514
7.390
6.582
6.883
15.14
7.390
9.224
40
32.60
EV/EBITx
12.98
12.80
12.53
13.05
11.39
12.06
13.32
12.24
12.64
11.09
8.187
12.24
12.58
84
5.24
FCF yield (avg)%
5.55
6.76
8.66
5.83
4.59
3.67
2.67
0.61
3.31
6.22
7.04
3.31
5.07
52
14.54
FCF margin%
27.36
27.51
28.26
26.20
27.93
29.74
31.50
33.79
35.88
36.41
23.22
33.79
29.00
43
1.708
FCF / Net incomex
2.043
2.420
2.745
2.946
3.191
3.218
3.171
3.211
3.125
3.682
0.969
3.211
3.148
56
6.80
ROIC%
24.02
24.28
25.49
24.31
27.26
29.17
27.65
25.44
26.44
25.14
13.00
26.44
25.46
76
9.80
Return on equity%
18.11
17.92
18.34
20.67
22.67
23.81
23.38
25.91
24.81
26.12
10.54
24.81
23.02
63
18.47
Return on assets%
2.93
3.20
2.98
0.40
3.35
6.31
6.49
5.80
6.21
7.06
18.67
6.31
4.57
86
1.20
EPS$
0.57
0.59
0.56
0.55
0.59
0.63
0.70
0.79
0.77
0.73
1.24
4.27%
2.42%
—
19.18
EPS growth%
11.03
8.24
9.52
11.10
8.18
7.58
5.99
4.96
6.27
8.97
29.98
6.27
8.21
70
0.48
Bookvalue per sh$
1.39
1.38
1.53
1.58
1.77
1.88
1.68
1.87
1.69
1.80
1.76
0.29%
1.56%
—
1.38
FCF per share$
1.68
1.82
1.72
1.61
1.67
1.71
1.61
1.55
1.76
1.87
1.73
2.32%
1.86%
—
0.40
Dividend per sh$
1.32
1.38
1.58
1.70
1.87
2.08
2.43
2.51
2.78
2.70
1.48
7.62%
7.72%
—
19.91
Div yield (avg)%
28.87
31.01
31.07
32.18
34.42
33.94
36.17
36.87
38.17
40.47
7.89
36.87
34.18
53
16.34
Payout ratio%
0.68
0.40
1.43
0.40
0.40
0.40
2.86
1.86
1.88
3.49
9.52
1.88
1.05
6
32.84
Shares (diluted)M
41.13
41.78
44.32
47.76
49.21
48.58
52.83
58.74
63.26
68.07
32.57
6.70%
4.34%
76
23.64
Buyback yield%
3.83
1.42
0.40
2.44
2.56
0.40
2.17
2.43
3.48
4.25
9.32
2.43
2.44
81
1.455
D/E ratiox
1.695
1.715
1.773
1.791
1.929
2.008
1.847
1.708
1.565
1.691
1.131
1.708
1.744
15
33.60
Enterprise value$M
43.27
47.74
49.01
55.82
54.09
53.71
58.77
68.95
76.35
80.52
24.35
8.28%
7.16%
81
27.14
LT debt$M
46.57
51.79
54.37
56.16
51.63
49.72
56.56
60.80
57.54
55.34
14.76
1.40%
3.00%
39
Revenue
$49.56M
3.63%
1.00×
Cost of revenue
$29.11M
3.73%
1.01×
Operating expenses
$11.39M
3.15%
0.95×