6.148
Revenue$M
18.73
19.00
19.27
19.38
19.50
20.22
20.54
20.51
20.52
20.71
6.649
1.22%
1.16%
46
2.31
Revenue growth%
8.85
8.11
9.95
11.50
11.78
11.39
9.86
12.45
9.51
7.56
5.57
9.86
9.90
28
25.23
Gross margin%
10.41
8.99
10.88
8.05
10.16
7.25
6.47
8.60
9.04
6.71
3.78
7.25
8.80
94
16.36
Operating margin%
11.89
10.07
9.52
7.20
9.64
10.68
10.38
10.24
10.55
7.92
7.59
10.38
10.15
91
15.58
Net margin%
22.32
23.80
24.33
23.13
24.33
24.48
24.49
27.44
25.63
27.24
29.75
25.63
24.40
85
29.22
P/E ratio (avg)x
31.04
28.81
25.94
28.02
28.89
28.97
29.25
31.95
31.33
31.38
25.45
31.33
29.11
89
37.82
EV/EBITx
31.92
32.59
32.60
31.38
33.27
34.41
32.41
31.42
33.41
30.74
7.329
32.41
32.50
57
9.35
FCF yield (avg)%
9.59
7.27
9.18
11.70
10.89
12.69
13.36
15.38
16.45
17.50
23.36
15.38
12.20
28
10.23
FCF margin%
9.55
12.03
14.44
11.66
11.58
9.40
8.00
7.75
6.11
8.14
9.43
8.00
9.48
56
0.880
FCF / Net incomex
0.686
0.682
0.728
0.707
0.643
0.648
0.694
0.749
0.775
0.741
1.306
0.741
0.701
80
27.49
ROIC%
23.04
24.35
25.05
27.75
24.79
27.59
30.53
28.05
29.97
30.54
27.61
29.97
27.67
13
18.38
Return on equity%
11.09
10.75
9.78
12.51
13.02
10.77
13.70
13.03
14.21
11.34
14.80
13.03
11.92
82
23.72
Return on assets%
6.37
3.89
4.56
4.45
1.52
2.79
4.10
4.29
2.57
0.84
5.69
2.79
4.00
64
0.33
EPS$
0.18
0.17
0.18
0.17
0.15
0.16
0.16
0.15
0.14
0.12
0.37
(3.52%)
(4.52%)
—
18.20
EPS growth%
25.90
24.16
22.60
21.07
19.04
19.45
21.84
23.95
21.45
24.38
27.22
21.84
22.22
85
0.13
Bookvalue per sh$
0.22
0.22
0.24
0.23
0.21
0.21
0.19
0.21
0.19
0.17
0.06
(3.97%)
(3.66%)
—
0.24
FCF per share$
0.12
0.13
0.13
0.12
0.14
0.14
0.14
0.14
0.14
0.14
0.05
0.90%
2.37%
—
0.26
Dividend per sh$
0.21
0.21
0.19
0.19
0.21
0.23
0.22
0.22
0.20
0.19
0.33
(2.17%)
(0.55%)
—
6.76
Div yield (avg)%
20.00
22.47
19.54
18.57
19.06
17.65
19.00
18.36
16.82
18.39
4.71
18.36
18.79
79
9.34
Payout ratio%
22.86
25.29
22.45
21.38
22.95
23.87
24.32
23.85
24.35
24.90
21.72
24.32
23.86
52
34.56
Shares (diluted)M
44.11
43.57
44.27
49.89
50.56
51.01
48.66
50.63
56.89
51.72
34.78
0.46%
0.98%
32
6.13
Buyback yield%
27.38
30.35
29.23
27.10
24.53
24.02
25.10
23.09
26.06
27.05
4.24
25.10
26.56
49
1.005
D/E ratiox
1.655
1.909
2.013
2.214
2.208
2.156
2.495
2.647
2.607
2.695
0.420
2.607
2.211
83
6.915
Enterprise value$M
14.48
12.95
13.31
12.57
11.38
12.22
13.34
13.74
14.52
13.43
15.92
3.36%
0.04%
25
13.45
LT debt$M
14.13
13.46
13.61
12.78
12.44
11.18
10.36
11.44
11.74
10.90
13.78
(2.60%)
(2.11%)
16
Revenue
$20.71M
1.16%
1.00×
Cost of revenue
$13.23M
1.05%
0.99×
Operating expenses
$4.751M
1.41%
1.02×
Goodwill & intangibles
14.44%