26.50
Revenue$M
55.56
60.75
66.17
70.53
75.45
83.03
88.48
96.78
106.1
115.0
27.93
8.79%
8.51%
45
26.39
Revenue growth%
21.45
22.87
24.52
26.94
28.26
25.61
24.67
22.42
23.23
23.65
19.27
23.65
24.08
54
15.26
Gross margin%
29.55
30.18
30.63
28.56
28.00
29.89
29.96
27.60
24.77
24.89
25.62
27.60
29.05
76
24.32
Operating margin%
12.73
11.22
12.18
14.81
14.06
13.19
13.95
11.70
13.67
11.26
2.42
13.19
12.96
48
10.81
Net margin%
4.19
3.09
2.51
1.83
3.45
1.90
0.94
0.75
0.40
2.48
20.50
0.94
2.19
36
7.363
P/E ratio (avg)x
8.449
7.791
6.943
6.261
6.337
6.392
5.907
6.178
6.684
6.495
7.694
6.392
6.443
9
29.37
EV/EBITx
8.702
9.562
10.31
9.601
10.22
9.338
9.513
10.12
10.51
11.52
17.81
10.12
9.863
74
19.29
FCF yield (avg)%
16.71
16.16
17.82
17.51
18.14
16.39
17.63
16.04
16.03
13.57
5.32
16.04
16.55
14
24.77
FCF margin%
27.99
25.37
23.71
21.87
22.02
22.44
21.45
21.73
22.62
21.72
6.32
21.73
22.23
54
0.460
FCF / Net incomex
0.653
0.670
0.719
0.731
0.752
0.870
0.969
1.131
1.230
1.213
0.776
1.131
0.811
7
23.10
ROIC%
23.01
24.76
26.91
27.76
30.66
32.16
31.55
28.85
31.64
33.80
17.35
31.64
29.76
34
20.31
Return on equity%
11.34
12.01
10.75
8.95
6.13
8.13
8.79
8.24
9.23
8.26
10.28
8.26
8.87
9
22.27
Return on assets%
30.57
29.54
31.62
29.59
30.44
31.63
29.78
30.76
33.56
30.87
18.31
30.87
30.67
28
1.91
EPS$
2.30
2.21
2.12
1.96
2.01
2.26
2.41
2.37
2.45
2.56
2.08
5.02%
2.54%
—
29.76
EPS growth%
32.30
29.34
27.87
26.75
27.07
28.29
25.46
27.85
30.26
28.90
24.91
28.29
28.08
54
0.69
Bookvalue per sh$
2.23
2.29
2.23
2.34
2.50
2.64
2.58
2.26
2.32
2.58
0.85
0.58%
1.19%
—
1.00
FCF per share$
1.57
1.73
1.85
2.15
2.13
2.55
2.68
3.13
3.78
4.37
1.31
15.45%
12.22%
—
1.47
Dividend per sh$
0.17
0.16
0.17
0.17
0.18
0.18
0.16
0.14
0.14
0.12
1.24
(7.00%)
(4.70%)
—
23.02
Div yield (avg)%
23.79
24.85
24.00
25.43
23.22
22.57
25.50
27.21
29.34
28.68
14.89
27.21
25.14
43
14.91
Payout ratio%
29.97
32.95
34.26
35.00
35.74
34.63
32.13
34.86
37.33
39.41
7.11
34.86
34.75
30
19.23
Shares (diluted)M
29.54
31.60
33.10
35.48
35.93
41.36
45.80
51.38
54.53
58.45
18.81
10.22%
7.65%
6
27.48
Buyback yield%
10.14
13.13
13.89
13.69
11.43
10.14
8.25
6.12
4.39
6.57
19.50
6.57
10.14
59
0.456
D/E ratiox
0.420
0.452
0.470
0.431
0.478
0.467
0.426
0.381
0.424
0.465
0.730
0.426
0.441
72
11.74
Enterprise value$M
177.0
184.8
171.6
182.7
196.1
194.1
212.1
215.5
241.0
243.9
34.45
4.46%
4.35%
82
33.93
LT debt$M
41.35
39.56
43.49
43.29
42.22
42.52
48.45
53.46
61.38
65.46
44.37
9.17%
5.19%
6
Revenue
$115.0M
8.51%
1.00×
Cost of revenue
$80.48M
8.51%
1.00×
Operating expenses
$21.89M
7.51%
0.91×
Property and equipment
16.69%
Spread over hurdle
(5.92%)