3.370
Revenue$M
13.98
14.36
14.76
15.10
15.79
16.27
16.62
16.71
17.36
17.83
3.484
2.47%
2.90%
16
28.99
Revenue growth%
3.08
5.99
5.62
3.21
5.03
7.27
8.24
6.37
8.50
10.29
17.09
8.24
6.18
58
26.92
Gross margin%
15.38
12.58
11.09
8.20
5.45
4.96
5.12
6.26
6.61
9.43
28.75
6.26
7.40
85
5.08
Operating margin%
28.11
28.15
27.71
24.72
26.62
25.02
22.76
22.61
23.22
26.05
24.55
23.22
25.54
63
19.32
Net margin%
12.06
14.22
14.07
11.35
11.69
10.48
11.71
10.75
9.17
11.57
22.90
10.75
11.63
75
15.72
P/E ratio (avg)x
18.91
17.79
20.40
22.36
24.65
23.79
22.32
24.80
23.39
25.85
21.34
23.79
22.87
53
12.90
EV/EBITx
27.39
27.23
30.74
33.15
33.26
32.46
33.99
31.12
34.53
37.76
36.83
33.99
32.80
27
3.59
FCF yield (avg)%
17.13
16.21
18.55
19.22
16.64
19.44
21.86
20.10
21.72
20.44
25.11
20.44
19.33
12
12.68
FCF margin%
18.07
16.24
13.43
14.58
17.31
19.02
20.86
19.71
19.50
17.09
28.43
19.50
17.69
63
1.063
FCF / Net incomex
0.722
0.820
0.929
1.057
1.121
1.179
1.151
1.308
1.457
1.508
0.385
1.308
1.136
81
3.03
ROIC%
12.31
10.13
8.39
6.35
5.58
2.77
4.15
5.27
2.91
2.79
14.73
2.91
5.42
90
2.70
Return on equity%
18.94
18.55
18.63
18.99
20.30
17.53
18.36
16.67
16.65
17.22
23.22
17.22
18.45
21
11.88
Return on assets%
28.91
27.75
29.36
27.84
30.17
27.63
25.03
25.12
25.78
24.46
8.10
25.12
27.69
28
0.15
EPS$
0.22
0.23
0.23
0.24
0.25
0.26
0.25
0.25
0.28
0.27
0.16
1.31%
1.44%
—
13.51
EPS growth%
26.60
26.18
29.10
30.74
29.66
32.03
33.09
31.16
33.95
31.09
8.27
32.03
30.92
25
0.10
Bookvalue per sh$
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.05
6.55%
7.71%
—
0.08
FCF per share$
0.20
0.23
0.22
0.23
0.22
0.24
0.24
0.25
0.26
0.29
0.13
5.64%
5.05%
—
0.13
Dividend per sh$
0.21
0.22
0.22
0.24
0.22
0.20
0.20
0.18
0.17
0.17
0.05
(5.07%)
(1.54%)
—
11.87
Div yield (avg)%
26.15
27.89
28.54
29.60
31.98
33.96
36.81
35.16
36.29
36.24
27.70
36.24
32.97
38
24.95
Payout ratio%
27.64
28.75
28.96
30.46
30.41
30.36
29.32
31.87
34.64
31.76
19.63
31.76
30.38
45
32.46
Shares (diluted)M
36.98
37.82
38.02
40.44
43.48
39.15
40.77
38.25
40.96
40.17
32.93
(1.57%)
(0.05%)
37
2.88
Buyback yield%
16.47
18.17
20.39
20.63
20.75
21.64
22.84
22.07
21.19
23.56
22.68
22.07
20.97
90
0.437
D/E ratiox
0.877
0.809
0.876
0.935
0.999
0.972
1.081
1.029
1.144
1.156
0.493
1.081
0.986
13
12.66
Enterprise value$M
20.40
20.48
21.43
24.08
25.81
25.87
26.33
29.29
28.43
31.61
2.430
4.14%
5.64%
18
6.415
LT debt$M
8.615
8.782
9.097
9.500
9.380
9.513
9.439
9.618
9.562
10.44
6.717
2.16%
2.66%
18
Revenue
$17.83M
2.90%
1.00×
Cost of revenue
$12.48M
2.90%
1.00×
Operating expenses
$2.505M
2.79%
0.99×
Goodwill & intangibles
15.68%