13.82
Revenue$M
12.29
12.58
12.95
13.10
13.04
13.38
13.79
13.75
14.04
14.24
15.29
1.76%
1.41%
14
3.30
Revenue growth%
5.67
4.62
5.62
8.54
5.69
5.04
3.35
2.75
3.19
2.81
13.00
3.19
4.83
39
23.50
Gross margin%
9.97
8.94
8.19
5.27
7.64
8.60
10.95
13.65
12.66
10.77
15.33
10.95
9.46
50
11.53
Operating margin%
6.77
8.20
10.48
9.42
7.79
4.90
5.22
3.66
3.40
3.91
29.39
3.91
6.00
32
18.59
Net margin%
15.78
14.45
16.01
16.26
18.63
19.01
20.84
22.72
23.38
23.56
21.58
22.72
18.82
48
21.55
P/E ratio (avg)x
20.10
21.75
18.70
16.21
14.87
15.89
14.71
15.07
15.55
16.08
29.75
15.55
15.99
76
30.18
EV/EBITx
41.10
39.73
38.67
43.81
50.49
57.50
63.70
74.84
84.75
98.65
19.17
74.84
54.00
83
9.34
FCF yield (avg)%
14.63
13.32
10.69
8.38
11.21
8.69
11.23
11.56
10.33
8.49
13.16
10.33
10.95
74
17.86
FCF margin%
1.83
1.88
4.66
5.37
3.53
5.55
4.57
3.93
5.34
4.49
18.43
4.57
4.53
20
1.036
FCF / Net incomex
0.130
0.114
0.125
0.114
0.125
0.128
0.136
0.149
0.161
0.145
0.888
0.145
0.129
48
9.13
ROIC%
30.45
29.51
27.59
29.87
29.76
32.47
31.78
31.20
28.56
31.07
25.30
31.20
30.16
5
24.07
Return on equity%
21.20
18.82
16.56
13.85
15.23
12.36
9.82
7.86
8.61
10.92
6.04
9.82
13.10
73
10.63
Return on assets%
21.13
18.74
20.27
20.27
17.27
20.23
21.85
21.05
18.49
16.50
17.57
20.23
20.25
28
0.65
EPS$
0.77
0.80
0.77
0.90
0.95
1.00
1.00
1.17
1.34
1.38
0.70
7.74%
6.28%
—
26.30
EPS growth%
20.31
19.52
18.38
19.70
18.17
16.17
15.73
16.11
14.39
14.15
7.86
15.73
17.17
65
0.28
Bookvalue per sh$
0.34
0.35
0.33
0.36
0.31
0.32
0.28
0.26
0.28
0.29
0.14
(1.25%)
(1.29%)
—
0.41
FCF per share$
0.22
0.25
0.28
0.28
0.31
0.35
0.39
0.40
0.46
0.50
0.20
10.17%
9.05%
—
0.74
Dividend per sh$
1.30
1.45
1.67
1.84
2.04
2.09
2.08
2.33
2.62
2.86
0.38
7.06%
9.76%
—
3.14
Div yield (avg)%
9.51
11.64
13.42
15.15
17.49
17.12
18.22
17.88
17.85
17.85
19.35
17.85
17.30
21
17.32
Payout ratio%
7.46
5.75
4.88
6.82
8.75
7.82
7.28
4.74
7.36
8.31
12.72
7.36
7.32
49
10.92
Shares (diluted)M
9.650
8.875
9.649
10.66
10.45
11.22
11.27
11.38
11.11
10.32
11.27
(0.25%)
0.14%
72
3.71
Buyback yield%
18.98
21.75
21.13
21.99
19.17
16.62
18.51
16.08
13.27
10.70
26.96
16.08
18.74
37
0.789
D/E ratiox
1.894
2.025
2.083
1.949
2.029
1.901
1.761
2.041
2.333
2.690
1.452
2.041
2.027
92
2.970
Enterprise value$M
2.537
2.404
2.343
2.284
2.373
2.265
2.285
2.182
2.427
2.620
8.327
2.00%
1.32%
70
0.812
LT debt$M
3.232
2.927
3.297
3.110
3.217
3.594
3.520
3.976
3.852
3.766
4.805
3.20%
2.55%
52
Revenue
$14.24M
1.41%
1.00×
Cost of revenue
$9.365M
1.48%
1.01×
Operating expenses
$2.386M
1.68%
1.03×
Goodwill & intangibles
17.49%
Spread over hurdle
(0.38%)