12.64
Revenue$M
24.55
25.37
25.51
25.93
26.72
27.25
27.09
27.40
28.04
13.41
14.52
1.57%
1.78%
92
10.14
Revenue growth%
17.43
16.11
17.39
19.07
18.15
18.15
15.40
18.30
17.86
7.18
26.38
18.15
18.00
33
27.85
Gross margin%
18.49
18.70
16.55
16.45
16.23
13.84
13.67
16.65
19.21
29.80
29.56
16.23
16.60
66
10.32
Operating margin%
32.28
33.97
35.11
35.83
34.62
34.68
32.89
34.24
36.07
22.85
24.02
34.62
34.43
88
20.19
Net margin%
14.99
15.60
16.16
18.78
17.36
18.56
16.97
18.55
18.22
15.15
28.77
18.22
17.17
65
19.51
P/E ratio (avg)x
31.05
35.40
36.79
42.15
40.56
40.64
47.32
44.92
43.31
6.524
22.03
43.31
40.60
29
11.00
EV/EBITx
28.70
30.83
35.19
40.74
46.04
52.52
50.98
54.49
58.71
34.30
29.14
52.52
43.39
6
17.31
FCF yield (avg)%
11.79
12.68
13.25
16.18
15.32
16.86
19.47
20.34
19.80
8.46
13.97
19.47
15.75
23
22.90
FCF margin%
1.59
2.30
0.40
0.40
3.12
0.49
0.40
0.40
0.40
3.62
21.04
0.40
0.40
40
0.617
FCF / Net incomex
0.600
0.643
0.762
0.749
0.844
0.880
0.930
0.950
1.043
0.139
0.215
0.930
0.803
71
23.95
ROIC%
30.91
28.24
29.99
30.53
28.18
28.62
29.64
26.71
28.38
18.12
8.92
28.38
29.13
74
17.02
Return on equity%
11.14
12.96
12.60
14.85
15.54
12.69
12.31
11.47
9.28
26.95
6.22
12.31
12.45
41
12.53
Return on assets%
20.56
19.99
21.59
21.32
21.21
23.19
23.99
25.47
24.94
18.62
6.88
23.99
21.45
26
0.27
EPS$
1.53
1.67
1.99
2.26
2.63
3.05
3.50
3.59
3.79
0.28
0.31
10.87%
11.16%
—
4.16
EPS growth%
23.84
23.18
22.21
19.65
20.30
22.59
21.61
20.57
19.42
28.15
15.35
20.57
21.45
11
0.96
Bookvalue per sh$
0.74
0.76
0.73
0.75
0.80
0.75
0.85
0.98
1.13
1.06
1.44
8.50%
5.14%
—
1.37
FCF per share$
0.46
0.39
0.42
0.40
0.39
0.36
0.33
0.31
0.32
1.14
1.09
(4.48%)
(4.14%)
—
1.50
Dividend per sh$
0.52
0.56
0.57
0.51
0.48
0.44
0.45
0.44
0.48
1.45
0.69
(1.13%)
(0.34%)
—
6.74
Div yield (avg)%
5.71
8.71
9.15
11.41
9.02
6.95
7.50
10.23
9.92
9.27
14.46
9.02
8.86
13
12.34
Payout ratio%
22.51
20.96
21.01
22.99
20.45
22.74
24.81
25.64
27.82
11.90
2.16
24.81
22.87
57
10.54
Shares (diluted)M
13.67
14.07
15.49
17.02
18.00
20.68
20.76
24.31
25.88
11.16
10.78
8.75%
7.56%
14
11.79
Buyback yield%
14.35
11.51
13.62
14.47
12.67
13.70
12.29
14.16
11.32
12.04
2.53
12.67
13.66
85
0.235
D/E ratiox
1.205
1.154
1.109
1.080
1.116
1.090
0.938
0.996
0.915
1.415
0.793
0.996
1.100
34
5.698
Enterprise value$M
14.33
15.73
16.56
15.34
16.19
16.49
15.67
15.23
15.78
20.86
7.124
0.57%
0.74%
68
3.852
LT debt$M
32.32
34.43
36.70
35.10
37.56
36.31
38.90
36.41
38.75
6.203
23.72
2.00%
1.67%
23
Revenue
$28.04M
1.78%
1.00×
Cost of revenue
$16.55M
1.69%
0.99×
Operating expenses
$5.553M
2.06%
1.03×