1.717
Revenue$M
6.149
6.696
7.171
7.771
8.281
9.042
9.814
10.58
11.29
1.846
1.809
7.75%
8.12%
9
21.18
Revenue growth%
19.27
21.15
23.22
21.24
18.64
15.72
13.30
15.70
15.74
29.54
12.74
15.72
18.64
72
11.53
Gross margin%
8.22
6.50
8.23
11.07
9.60
8.90
6.81
5.00
7.57
7.99
3.75
7.57
7.89
13
11.17
Operating margin%
8.16
9.83
12.78
11.05
10.16
11.32
9.20
6.65
7.33
26.92
2.72
9.20
9.99
81
12.09
Net margin%
16.17
19.05
19.62
21.16
18.80
21.18
21.79
22.77
21.47
24.87
22.42
21.47
20.39
87
14.13
P/E ratio (avg)x
15.53
16.20
14.39
15.05
15.60
15.52
14.82
15.27
15.28
34.27
26.78
15.28
15.40
38
29.20
EV/EBITx
17.15
16.77
17.41
16.81
16.49
15.15
17.16
16.41
15.14
34.27
16.15
16.41
16.68
6
21.43
FCF yield (avg)%
3.20
5.20
5.54
5.36
4.33
6.69
8.21
6.15
6.01
26.47
26.28
6.15
5.45
39
18.92
FCF margin%
12.70
15.59
13.11
13.48
15.09
15.82
17.35
20.33
21.90
12.50
22.94
17.35
15.34
78
1.310
FCF / Net incomex
0.722
0.747
0.760
0.797
0.863
0.929
0.962
1.018
0.937
1.521
1.126
0.937
0.830
24
24.28
ROIC%
23.93
22.81
23.11
22.66
24.03
24.40
24.69
22.96
25.27
7.26
23.61
24.40
23.92
8
4.08
Return on equity%
36.63
35.62
35.08
35.23
32.66
31.19
29.99
29.94
27.63
25.84
24.41
29.99
33.36
11
28.15
Return on assets%
13.18
11.85
10.94
10.45
10.47
10.20
8.89
9.34
11.78
28.42
27.34
10.20
10.71
54
0.04
EPS$
0.14
0.14
0.15
0.18
0.17
0.20
0.18
0.20
0.22
0.05
0.05
4.64%
4.98%
—
24.82
EPS growth%
3.63
3.81
0.82
2.77
1.19
0.40
2.78
2.02
4.77
14.32
23.60
2.02
2.78
82
0.13
Bookvalue per sh$
0.13
0.12
0.12
0.11
0.10
0.11
0.12
0.11
0.12
0.05
0.16
1.68%
(0.48%)
—
0.04
FCF per share$
0.16
0.16
0.18
0.17
0.16
0.15
0.15
0.15
0.15
0.11
0.17
(2.73%)
(0.33%)
—
0.18
Dividend per sh$
0.10
0.11
0.11
0.10
0.10
0.10
0.10
0.09
0.08
0.07
0.18
(3.89%)
(2.13%)
—
2.48
Div yield (avg)%
14.38
15.08
17.34
20.09
18.99
18.26
16.37
18.14
17.36
17.28
8.04
18.14
17.35
19
9.90
Payout ratio%
38.71
36.31
34.71
33.22
30.95
29.15
29.81
27.63
28.07
25.20
26.01
29.15
32.09
65
13.55
Shares (diluted)M
10.74
11.33
11.97
10.79
11.24
10.24
8.868
8.179
8.483
14.16
13.50
(4.70%)
(2.67%)
49
19.08
Buyback yield%
19.79
22.09
19.82
16.97
19.00
17.55
16.15
18.22
17.21
13.67
2.68
17.55
18.61
37
0.918
D/E ratiox
1.113
1.341
1.517
1.538
1.710
1.988
2.295
2.424
2.368
0.941
1.176
2.295
1.624
54
9.983
Enterprise value$M
12.26
13.58
13.41
15.01
15.23
14.20
15.77
15.99
15.78
1.838
1.579
1.01%
4.72%
52
0.871
LT debt$M
9.908
10.37
11.00
12.35
11.74
10.88
11.72
11.36
13.07
2.720
2.353
1.13%
4.90%
58
Revenue
$11.29M
8.12%
1.00×
Cost of revenue
$7.901M
8.19%
1.01×
Operating expenses
$1.740M
8.12%
1.00×
Goodwill & intangibles
18.46%