45.25
Revenue$M
60.47
62.50
63.79
66.24
65.93
66.15
67.68
69.75
69.50
69.44
46.20
1.04%
1.80%
10
23.65
Revenue growth%
6.52
5.20
2.30
3.43
5.51
4.62
6.08
4.12
1.20
1.81
7.51
4.12
4.37
16
11.38
Gross margin%
25.35
24.00
26.70
28.94
26.48
29.11
29.58
32.13
32.50
33.58
21.64
32.13
29.03
77
7.78
Operating margin%
20.42
20.61
19.40
22.01
20.34
20.25
19.01
21.80
22.53
23.73
28.56
21.80
20.51
63
17.05
Net margin%
18.06
20.66
22.99
20.23
20.59
20.77
21.54
23.30
25.68
24.33
9.38
23.30
21.16
81
18.43
P/E ratio (avg)x
7.941
7.374
8.310
8.342
9.477
10.45
10.92
11.38
10.95
11.62
7.653
10.95
9.965
58
23.21
EV/EBITx
34.57
34.18
32.95
29.76
31.32
32.95
34.42
31.92
32.47
32.94
13.56
32.94
32.94
56
24.63
FCF yield (avg)%
26.15
26.64
29.54
29.93
29.88
29.46
30.18
31.48
30.59
28.70
23.61
30.18
29.71
31
13.52
FCF margin%
14.13
11.18
10.99
13.74
15.96
17.01
19.04
18.34
15.92
18.76
20.50
18.34
15.94
37
0.533
FCF / Net incomex
0.402
0.385
0.388
0.438
0.445
0.452
0.421
0.450
0.434
0.432
0.937
0.434
0.433
34
5.22
ROIC%
5.23
5.15
7.21
6.43
6.11
6.63
6.52
9.13
11.99
10.09
29.90
9.13
6.58
66
19.70
Return on equity%
19.96
21.84
20.84
21.94
19.21
16.82
15.26
15.69
16.83
15.62
6.78
15.69
18.02
40
23.67
Return on assets%
18.90
17.04
19.33
17.55
18.87
20.08
21.67
21.51
23.51
25.61
4.00
21.67
19.70
74
0.53
EPS$
0.98
0.98
0.93
0.94
0.96
0.92
0.85
0.87
0.85
0.80
0.59
(3.52%)
(1.26%)
—
24.36
EPS growth%
23.18
22.37
25.34
24.61
21.87
24.50
27.44
28.57
29.22
31.23
12.66
28.57
24.97
83
0.26
Bookvalue per sh$
1.59
1.75
1.85
2.01
2.07
2.13
2.22
2.22
2.43
2.47
0.56
3.64%
5.56%
—
1.06
FCF per share$
1.22
1.27
1.29
1.28
1.41
1.59
1.89
1.94
1.92
2.22
0.32
9.45%
7.23%
—
1.00
Dividend per sh$
0.45
0.49
0.52
0.55
0.53
0.61
0.64
0.60
0.66
0.66
0.67
4.47%
4.15%
—
14.67
Div yield (avg)%
25.68
25.64
26.15
27.41
26.40
25.78
25.05
27.77
28.45
30.01
3.99
27.77
26.27
40
15.18
Payout ratio%
12.84
13.96
11.91
10.62
11.98
13.14
15.35
12.63
10.55
8.91
14.95
12.63
12.30
83
31.13
Shares (diluted)M
41.46
45.04
54.09
61.67
73.18
83.96
100.1
115.6
131.3
138.5
31.95
13.60%
14.79%
72
2.25
Buyback yield%
24.30
24.39
23.74
23.63
23.56
20.84
21.38
21.10
19.34
20.26
20.40
20.84
22.47
62
0.399
D/E ratiox
0.253
0.265
0.295
0.335
0.322
0.316
0.364
0.424
0.475
0.524
0.535
0.424
0.329
41
37.72
Enterprise value$M
45.77
44.41
41.60
40.33
39.97
46.14
47.06
43.43
41.28
44.17
4.206
2.02%
0.71%
84
38.62
LT debt$M
67.35
68.29
76.10
80.96
76.40
81.10
80.95
89.36
87.62
91.64
54.08
3.70%
3.52%
69
Revenue
$69.44M
1.80%
1.00×
Cost of revenue
$48.61M
1.80%
1.00×
Operating expenses
$11.77M
1.83%
1.00×
Goodwill & intangibles
15.87%
Spread over hurdle
28.00%