45.93
Revenue$M
37.17
38.76
41.18
43.80
45.11
46.35
48.78
50.72
52.88
53.63
48.27
3.52%
4.30%
33
29.27
Revenue growth%
21.43
21.77
19.07
20.69
22.38
22.56
22.89
23.05
23.29
24.81
18.30
23.05
22.47
44
27.41
Gross margin%
23.85
25.49
27.51
26.84
25.82
26.22
24.05
26.26
27.55
29.99
6.83
26.26
26.24
29
12.89
Operating margin%
21.65
23.27
24.44
23.11
21.12
20.00
20.27
20.60
19.51
21.17
16.24
20.27
21.15
76
26.51
Net margin%
14.64
13.15
12.57
15.56
16.42
14.25
14.19
16.50
15.78
12.91
26.21
14.25
14.44
42
26.72
P/E ratio (avg)x
33.07
35.15
36.64
39.85
44.46
46.49
51.53
56.38
63.58
71.22
8.007
56.38
45.47
87
24.19
EV/EBITx
27.87
24.44
25.49
22.07
23.69
23.99
24.62
25.72
25.03
26.27
14.54
25.03
24.82
89
16.82
FCF yield (avg)%
12.73
13.79
13.43
11.99
10.20
12.02
14.50
12.29
13.06
10.42
7.38
12.29
12.51
71
29.02
FCF margin%
24.37
25.26
26.86
26.02
23.54
22.44
20.32
18.48
18.56
16.46
12.52
18.56
22.99
28
1.621
FCF / Net incomex
1.999
1.856
1.871
1.945
2.126
1.947
1.816
2.050
2.117
2.165
0.411
2.050
1.973
5
7.63
ROIC%
27.66
29.21
28.12
30.01
27.94
29.28
31.36
31.52
32.01
29.78
14.31
31.36
29.53
67
27.10
Return on equity%
19.32
20.74
21.33
18.99
20.56
17.59
17.73
18.55
18.91
17.63
4.93
17.73
18.95
50
23.92
Return on assets%
0.40
0.40
0.40
1.32
3.01
2.31
1.55
3.19
6.18
6.92
9.08
3.19
1.93
70
2.38
EPS$
3.19
3.71
4.27
4.20
4.41
4.67
4.74
4.83
5.23
5.31
2.43
3.81%
4.71%
—
2.78
EPS growth%
34.42
34.19
34.93
36.12
34.31
32.57
34.48
32.74
33.30
30.32
22.73
32.74
34.25
82
0.61
Bookvalue per sh$
2.09
2.24
1.95
1.71
1.72
1.61
1.62
1.53
1.56
1.48
0.57
(2.91%)
(2.84%)
—
0.52
FCF per share$
1.44
1.32
1.24
1.35
1.43
1.46
1.32
1.23
1.25
1.24
2.98
(2.72%)
(2.22%)
—
1.28
Dividend per sh$
2.24
2.41
2.56
2.97
3.09
3.59
3.77
3.88
4.06
4.33
3.31
6.97%
7.96%
—
21.83
Div yield (avg)%
23.80
21.32
18.42
19.87
21.34
19.35
18.58
16.14
18.95
18.26
26.55
18.58
19.15
12
24.84
Payout ratio%
10.27
8.92
11.90
11.79
13.32
12.94
13.35
10.93
11.34
12.52
3.47
12.52
11.84
64
7.102
Shares (diluted)M
7.980
9.185
10.02
10.18
10.70
11.11
11.95
11.28
11.64
13.35
7.272
4.52%
6.43%
60
3.33
Buyback yield%
7.08
8.01
8.02
9.79
7.65
10.56
10.75
11.09
10.57
8.90
21.58
10.57
9.34
18
0.195
D/E ratiox
0.520
0.488
0.526
0.512
0.460
0.454
0.433
0.482
0.455
0.508
1.474
0.455
0.485
90
41.16
Enterprise value$M
22.80
24.68
26.31
28.49
29.27
32.00
36.55
39.41
40.79
45.64
3.042
9.29%
6.74%
38
46.82
LT debt$M
59.37
64.91
73.15
79.25
73.73
77.67
75.58
86.69
82.30
90.43
21.59
4.17%
5.38%
34
Revenue
$53.63M
4.30%
1.00×
Cost of revenue
$28.00M
4.45%
1.01×
Operating expenses
$11.20M
4.44%
1.01×
Cash and investments
16.35%
Goodwill & intangibles
15.10%