8.323
Revenue$M
31.89
33.92
37.67
41.44
45.63
49.08
53.33
58.20
62.09
67.58
8.715
8.17%
8.67%
73
9.35
Revenue growth%
7.12
6.02
8.04
9.14
7.29
9.02
10.74
10.29
13.28
11.67
13.75
10.74
9.08
64
5.76
Gross margin%
25.23
25.99
28.67
27.29
29.87
32.26
30.06
31.48
29.61
27.72
10.14
30.06
29.14
49
28.76
Operating margin%
20.13
21.57
18.74
20.44
22.97
25.13
23.34
25.87
28.83
27.54
20.68
25.87
23.15
85
25.16
Net margin%
14.51
13.37
13.62
14.71
12.33
10.83
9.71
12.71
11.57
14.47
2.11
11.57
13.04
14
19.93
P/E ratio (avg)x
23.04
25.47
25.90
28.34
31.33
30.99
34.92
39.00
40.34
39.67
10.95
39.00
31.16
29
15.72
EV/EBITx
34.28
34.74
36.82
35.01
34.72
34.48
38.46
44.14
44.23
41.84
21.13
41.84
35.92
57
18.44
FCF yield (avg)%
23.81
25.14
25.87
23.62
26.33
24.27
26.56
26.97
28.06
30.49
7.11
26.97
26.10
77
12.59
FCF margin%
16.41
17.89
20.45
17.94
17.44
17.62
15.87
16.44
15.92
18.07
3.57
16.44
17.53
77
0.251
FCF / Net incomex
1.565
1.621
1.647
1.764
1.854
2.065
1.918
2.025
2.229
2.488
1.668
2.065
1.886
44
27.13
ROIC%
32.08
31.19
28.29
30.96
29.82
32.82
33.24
33.16
30.21
29.27
18.20
32.82
31.07
18
18.22
Return on equity%
20.04
20.42
17.94
17.39
15.73
13.89
13.68
16.26
18.68
20.76
16.14
16.26
17.67
67
22.70
Return on assets%
16.66
17.30
17.46
16.03
15.16
14.20
15.51
14.20
14.21
12.00
20.77
14.20
15.34
38
2.32
EPS$
3.43
3.61
3.19
3.00
2.77
2.33
2.27
2.07
1.76
1.54
2.53
(11.01%)
(8.35%)
—
8.83
EPS growth%
31.92
34.59
36.88
37.24
40.15
40.73
41.35
38.51
37.01
36.41
26.74
38.51
37.12
14
10.08
Bookvalue per sh$
14.29
16.22
17.01
18.13
18.68
20.72
23.61
24.82
29.33
32.17
2.50
11.49%
9.93%
—
7.69
FCF per share$
5.72
6.56
7.44
7.92
9.04
10.06
11.07
12.08
12.45
12.86
6.89
7.31%
9.99%
—
7.17
Dividend per sh$
13.57
13.49
14.61
17.52
17.42
19.44
19.42
22.69
23.62
27.56
6.03
9.62%
8.50%
—
26.42
Div yield (avg)%
30.38
32.06
29.93
29.66
31.45
33.98
35.76
38.19
39.20
39.20
22.93
38.19
33.02
9
7.53
Payout ratio%
17.33
19.26
16.74
17.00
16.94
18.29
20.81
21.91
20.43
18.94
12.23
20.43
18.62
34
7.652
Shares (diluted)M
11.32
11.87
11.74
13.78
15.81
18.27
20.87
21.35
24.65
27.40
7.393
11.62%
10.64%
26
10.15
Buyback yield%
34.32
33.16
32.16
33.00
35.46
34.20
32.37
34.30
34.68
36.47
25.98
34.30
34.25
55
0.495
D/E ratiox
0.820
0.760
0.854
0.765
0.706
0.697
0.780
0.789
0.740
0.748
0.658
0.748
0.763
51
40.20
Enterprise value$M
67.76
72.80
68.70
68.83
67.84
67.46
71.92
73.02
75.38
85.83
68.31
4.82%
1.75%
19
15.24
LT debt$M
51.43
57.43
61.78
61.37
62.46
61.81
66.94
63.55
68.03
62.89
49.12
0.14%
3.43%
16
Revenue
$67.58M
8.67%
1.00×
Cost of revenue
$35.01M
8.37%
0.97×
Operating expenses
$15.84M
8.80%
1.01×
Goodwill & intangibles
17.81%
Spread over hurdle
(0.44%)