5.127
Revenue$M
22.04
24.04
25.50
27.50
30.35
33.21
35.45
39.22
41.59
44.26
5.376
7.83%
8.19%
42
20.94
Revenue growth%
20.45
19.03
16.92
19.39
18.68
17.24
20.14
22.33
24.12
24.30
23.73
22.33
19.77
28
19.39
Gross margin%
21.42
22.41
23.38
25.51
27.78
25.29
27.02
26.50
24.55
25.68
25.00
25.68
25.40
28
21.55
Operating margin%
26.00
28.69
26.38
23.65
21.72
22.05
20.65
18.05
17.93
16.06
29.58
18.05
21.88
52
16.95
Net margin%
28.42
25.68
23.75
25.60
23.07
23.19
24.32
24.47
27.18
29.31
10.61
24.47
25.03
68
18.12
P/E ratio (avg)x
7.423
8.402
8.464
9.130
10.11
11.36
11.72
12.84
12.87
11.83
18.92
11.83
10.73
73
6.252
EV/EBITx
22.72
24.34
26.02
23.22
25.91
29.12
30.65
32.37
36.27
34.67
15.11
32.37
27.57
50
24.81
FCF yield (avg)%
17.39
20.17
17.91
17.97
19.43
19.58
17.04
15.18
17.08
14.41
29.51
17.04
17.65
79
27.35
FCF margin%
14.78
14.69
12.20
12.32
13.08
14.78
13.29
12.59
12.10
14.20
15.33
13.29
13.18
71
0.172
FCF / Net incomex
0.573
0.612
0.692
0.686
0.668
0.781
0.784
0.748
0.811
0.826
0.753
0.784
0.720
53
4.49
ROIC%
16.70
14.31
16.68
15.10
12.43
11.94
13.35
10.47
8.78
10.92
11.38
10.92
12.89
18
8.98
Return on equity%
13.90
13.40
14.92
15.55
15.90
13.68
10.75
10.00
8.26
6.27
12.62
10.00
13.54
20
16.95
Return on assets%
9.84
9.30
8.98
8.07
7.27
5.51
4.00
6.42
8.16
6.37
5.02
6.37
7.67
10
1.04
EPS$
0.96
0.87
0.97
1.05
1.09
1.18
1.05
1.16
1.07
0.95
1.09
(2.68%)
(0.27%)
—
8.35
EPS growth%
21.19
23.14
22.62
23.21
22.72
20.28
20.70
19.56
19.13
17.60
7.90
19.56
20.94
29
1.23
Bookvalue per sh$
1.61
1.83
1.98
1.99
2.24
2.20
2.21
2.43
2.68
3.03
0.60
6.25%
6.68%
—
0.82
FCF per share$
1.46
1.69
1.76
1.74
2.00
1.99
1.98
2.19
2.51
2.74
0.92
6.51%
8.42%
—
1.00
Dividend per sh$
0.65
0.74
0.76
0.88
0.87
0.93
0.97
0.96
1.08
1.27
0.28
7.95%
7.27%
—
5.10
Div yield (avg)%
8.76
11.54
13.73
16.62
15.41
12.78
11.06
8.98
11.94
13.58
12.41
11.94
12.36
24
14.35
Payout ratio%
17.00
16.22
18.65
21.34
22.53
24.18
21.34
20.68
19.31
22.13
12.82
21.34
21.01
10
10.41
Shares (diluted)M
9.629
10.40
10.57
11.52
11.87
10.59
9.787
10.21
9.241
9.664
10.56
(4.03%)
0.05%
28
7.69
Buyback yield%
9.12
10.43
9.95
11.43
13.99
12.44
14.11
14.56
13.61
13.37
14.94
13.61
12.90
65
1.127
D/E ratiox
1.233
1.233
1.457
1.473
1.625
1.700
1.915
2.239
2.488
2.754
0.741
2.239
1.662
26
15.31
Enterprise value$M
15.89
15.43
17.66
17.49
18.92
21.85
23.13
22.80
22.13
24.77
11.36
5.54%
5.79%
78
19.32
LT debt$M
32.54
33.57
32.52
30.43
29.72
27.89
25.69
28.27
30.06
32.55
32.50
1.84%
(0.94%)
27
Revenue
$44.26M
8.19%
1.00×
Cost of revenue
$23.47M
8.06%
0.99×
Operating expenses
$9.834M
8.00%
0.98×