7.435
Revenue$M
13.16
13.43
13.69
13.76
13.81
13.96
14.20
14.33
14.46
14.63
8.318
1.16%
1.22%
47
12.52
Revenue growth%
21.96
24.72
24.71
27.25
25.55
25.24
26.19
23.61
23.21
24.32
10.40
24.32
24.72
83
12.76
Gross margin%
24.64
26.54
24.98
25.17
23.86
23.48
24.98
24.85
23.89
25.55
19.22
24.85
24.92
72
16.04
Operating margin%
6.87
6.40
6.93
9.85
10.97
10.97
12.68
13.63
14.16
11.50
26.13
12.68
10.97
42
19.80
Net margin%
16.41
17.81
14.98
17.04
18.85
16.38
16.20
16.55
15.26
15.54
11.27
16.20
16.39
12
28.93
P/E ratio (avg)x
44.06
44.45
44.60
47.63
54.35
55.05
58.84
65.68
76.55
75.91
21.17
65.68
54.70
15
35.93
EV/EBITx
12.10
11.02
10.28
10.47
10.76
10.08
8.664
8.068
8.267
8.790
33.86
8.664
10.18
47
5.26
FCF yield (avg)%
5.95
7.79
9.20
10.64
9.11
11.43
10.62
10.18
10.65
12.99
18.99
10.65
10.40
70
14.46
FCF margin%
27.25
26.89
24.57
23.23
23.93
22.71
25.20
26.98
25.77
24.80
16.17
25.20
25.00
36
1.215
FCF / Net incomex
0.285
0.309
0.281
0.291
0.298
0.338
0.332
0.343
0.318
0.302
0.129
0.332
0.305
30
4.44
ROIC%
16.76
15.19
18.18
17.33
19.85
17.47
19.22
19.12
17.24
17.56
16.66
17.56
17.52
10
8.74
Return on equity%
25.78
27.48
27.61
28.03
27.69
25.05
22.41
22.65
21.62
24.30
9.12
22.65
25.41
25
9.57
Return on assets%
10.18
11.02
13.04
12.04
9.60
11.32
9.68
11.46
11.64
9.83
24.03
11.32
11.17
91
0.32
EPS$
0.50
0.48
0.47
0.47
0.56
0.65
0.69
0.73
0.81
0.90
0.35
9.99%
6.93%
—
18.23
EPS growth%
17.90
20.69
19.85
21.43
18.94
18.09
20.75
20.11
18.26
18.70
18.96
18.70
19.39
49
0.15
Bookvalue per sh$
0.30
0.34
0.34
0.37
0.35
0.35
0.39
0.36
0.35
0.35
0.40
0.15%
1.41%
—
0.29
FCF per share$
0.19
0.21
0.22
0.21
0.22
0.22
0.24
0.25
0.26
0.31
0.26
7.37%
5.66%
—
0.35
Dividend per sh$
0.12
0.12
0.14
0.13
0.13
0.13
0.12
0.13
0.13
0.12
0.18
(0.96%)
(0.48%)
—
8.62
Div yield (avg)%
17.90
19.25
21.49
22.88
20.97
23.07
26.01
24.54
24.70
27.17
11.00
24.70
22.98
44
7.87
Payout ratio%
24.54
24.54
25.44
25.34
23.68
22.15
22.43
21.79
20.41
21.16
14.54
21.79
23.05
49
36.54
Shares (diluted)M
30.08
26.35
24.97
22.80
19.81
17.37
17.40
18.83
18.13
18.21
36.78
(1.67%)
(6.06%)
14
16.03
Buyback yield%
27.34
27.69
30.65
32.51
31.81
32.43
35.15
34.82
31.88
33.50
24.14
33.50
32.15
38
0.308
D/E ratiox
0.515
0.492
0.536
0.518
0.530
0.596
0.582
0.690
0.771
0.890
0.993
0.690
0.559
19
7.912
Enterprise value$M
6.207
6.395
5.520
5.151
4.411
4.291
4.312
4.632
4.054
3.977
13.63
(2.05%)
(5.41%)
5
15.33
LT debt$M
8.123
9.047
9.558
10.49
10.12
11.71
13.01
14.22
13.91
16.57
3.712
10.37%
7.91%
72
Revenue
$14.63M
1.22%
1.00×
Cost of revenue
$10.22M
1.20%
1.00×
Operating expenses
$2.302M
0.78%
0.96×
Goodwill & intangibles
15.54%
Spread over hurdle
(3.34%)