49.15
Revenue$M
31.59
33.25
35.91
37.59
39.64
41.61
44.41
48.01
51.71
55.60
51.58
7.00%
6.58%
63
20.36
Revenue growth%
0.40
1.46
3.36
2.60
2.62
1.60
4.25
3.09
2.54
2.27
22.08
2.54
2.57
58
3.15
Gross margin%
12.10
11.50
12.15
13.32
10.91
11.43
8.43
5.53
3.68
6.65
16.23
6.65
11.17
45
21.13
Operating margin%
20.22
22.90
23.61
22.75
21.15
20.05
20.54
18.37
19.71
22.34
28.49
20.05
20.85
17
6.48
Net margin%
25.25
28.04
27.57
30.50
29.79
32.08
31.49
29.16
28.18
26.29
29.88
29.16
28.67
14
35.14
P/E ratio (avg)x
10.59
10.85
11.15
11.36
10.90
10.96
12.17
12.61
12.73
13.22
17.78
12.61
11.26
10
30.66
EV/EBITx
47.51
51.22
58.88
66.02
72.98
72.09
79.49
86.01
87.06
92.22
28.24
86.01
72.53
86
13.80
FCF yield (avg)%
15.53
15.84
16.40
14.94
15.72
18.57
19.27
18.21
20.36
20.23
14.89
19.27
17.31
44
22.49
FCF margin%
18.32
18.53
18.21
19.58
17.34
18.57
16.86
17.60
19.53
17.67
11.95
17.67
18.26
59
1.427
FCF / Net incomex
1.204
1.362
1.556
1.575
1.751
2.037
2.239
2.632
3.068
3.469
0.387
2.632
1.894
48
28.55
ROIC%
23.94
23.90
24.46
21.47
21.28
21.88
19.41
21.68
19.13
18.45
27.05
19.41
21.58
82
28.45
Return on equity%
30.78
31.34
32.32
32.85
30.03
28.74
29.82
28.44
28.62
28.02
18.18
28.62
29.93
38
13.45
Return on assets%
2.91
4.13
4.13
5.45
4.27
3.61
2.79
3.57
5.10
3.34
30.00
3.57
3.87
14
1.45
EPS$
1.60
1.61
1.77
1.81
1.92
1.71
1.89
1.85
1.82
1.99
1.61
0.70%
3.36%
—
11.55
EPS growth%
18.59
20.53
18.90
17.16
17.20
18.90
18.60
20.17
21.05
18.69
16.25
18.90
18.79
59
1.61
Bookvalue per sh$
1.57
1.38
1.16
1.13
1.14
1.03
1.03
0.92
0.97
1.05
1.39
(1.62%)
(5.28%)
—
1.64
FCF per share$
1.55
1.62
1.64
1.79
1.70
1.62
1.63
1.81
1.99
2.07
1.28
4.09%
2.79%
—
0.66
Dividend per sh$
0.80
0.78
0.79
0.69
0.69
0.65
0.62
0.59
0.57
0.57
0.80
(3.67%)
(3.28%)
—
13.33
Div yield (avg)%
21.79
22.50
20.76
21.22
18.58
17.42
17.89
20.40
19.05
17.35
19.51
17.89
19.73
25
9.50
Payout ratio%
6.46
4.62
2.18
3.13
4.24
1.49
0.40
0.40
0.54
0.72
11.64
0.54
1.83
42
41.10
Shares (diluted)M
43.02
46.20
41.98
38.34
38.25
36.16
38.39
38.64
40.27
44.90
41.25
3.26%
0.25%
26
18.75
Buyback yield%
14.10
16.82
18.80
16.15
14.89
12.38
12.61
12.68
14.91
14.50
17.51
12.68
14.70
40
0.883
D/E ratiox
1.038
1.004
1.058
1.106
1.212
1.096
1.234
1.254
1.318
1.458
1.118
1.254
1.159
92
6.393
Enterprise value$M
48.57
52.79
49.43
43.77
43.28
42.80
43.29
48.46
52.04
55.52
10.14
5.10%
1.80%
77
32.05
LT debt$M
8.570
7.907
8.195
8.772
8.371
8.942
7.839
8.342
7.645
8.026
27.20
(0.84%)
0.23%
19
Revenue
$55.60M
6.58%
1.00×
Cost of revenue
$33.63M
6.48%
0.99×
Operating expenses
$11.05M
7.10%
1.05×