18.93
Revenue$M
30.34
32.14
34.33
36.70
39.20
40.88
42.78
44.65
47.49
49.49
20.74
4.77%
5.43%
27
27.75
Revenue growth%
10.55
7.67
10.39
7.72
6.37
7.33
6.87
9.10
11.36
12.34
6.88
9.10
8.41
23
25.88
Gross margin%
5.75
3.20
3.14
5.61
8.58
11.53
12.95
14.00
12.03
12.47
20.83
12.47
10.05
94
27.29
Operating margin%
14.70
12.45
11.50
8.61
9.33
10.72
12.40
11.12
11.44
14.18
21.42
11.44
11.47
10
25.62
Net margin%
6.05
7.69
4.84
7.46
9.51
9.95
7.58
7.36
7.56
7.06
24.93
7.56
7.51
14
32.91
P/E ratio (avg)x
29.80
27.93
31.50
36.42
34.29
32.61
37.27
34.43
33.55
38.33
27.28
34.43
33.92
68
14.02
EV/EBITx
36.25
42.68
42.90
44.08
46.89
55.50
56.14
55.69
67.54
68.87
37.97
56.14
51.19
32
23.42
FCF yield (avg)%
23.79
24.73
23.88
24.36
26.33
29.02
26.15
28.57
27.33
28.14
27.38
28.14
26.24
26
18.53
FCF margin%
18.11
17.78
19.77
17.06
18.77
17.59
14.59
12.19
10.61
8.80
19.45
12.19
17.33
60
1.418
FCF / Net incomex
0.088
0.094
0.080
0.070
0.076
0.078
0.082
0.075
0.068
0.065
0.168
0.075
0.077
81
21.08
ROIC%
14.48
16.83
16.38
18.73
16.98
18.50
15.72
14.92
12.82
15.28
14.44
15.28
16.05
77
24.70
Return on equity%
15.71
16.57
15.83
17.01
17.71
20.38
23.28
24.89
25.68
27.29
26.29
24.89
19.05
89
4.72
Return on assets%
18.84
21.44
19.46
18.81
16.11
17.19
19.51
17.48
18.45
17.46
15.96
17.48
18.63
12
1.69
EPS$
11.79
11.96
12.16
12.62
14.97
14.67
16.92
18.93
22.84
25.61
1.89
11.34%
8.39%
—
10.57
EPS growth%
5.28
6.78
4.18
3.38
1.70
0.40
2.51
4.44
5.53
3.73
29.34
3.73
3.95
64
10.02
Bookvalue per sh$
10.16
10.82
12.48
13.06
12.79
13.88
14.66
15.48
16.39
18.78
2.68
7.99%
5.92%
—
8.11
FCF per share$
3.28
3.64
3.36
3.16
3.26
3.53
3.18
2.97
2.94
2.64
5.50
(4.14%)
(2.39%)
—
4.53
Dividend per sh$
12.66
12.90
14.07
16.36
16.37
19.41
23.13
25.44
27.06
30.26
6.65
13.08%
11.06%
—
5.49
Div yield (avg)%
29.79
28.64
30.83
31.15
28.76
26.12
24.32
23.16
20.93
21.72
15.36
23.16
27.38
24
4.31
Payout ratio%
25.63
24.97
23.20
25.54
24.05
22.92
22.35
24.01
25.19
22.78
21.07
22.92
24.03
35
2.820
Shares (diluted)M
2.740
2.645
2.833
2.810
2.525
2.279
2.296
2.403
2.441
2.121
2.803
(3.43%)
(2.82%)
63
7.29
Buyback yield%
7.86
8.41
6.51
7.15
9.21
12.12
13.34
15.78
17.65
20.14
18.04
15.78
10.66
81
0.231
D/E ratiox
1.389
1.565
1.629
1.762
2.109
2.359
2.444
2.631
2.573
3.057
0.182
2.573
2.234
9
16.87
Enterprise value$M
17.94
18.76
20.96
20.10
20.40
19.66
18.66
18.42
19.97
21.85
6.201
1.38%
1.05%
21
23.98
LT debt$M
46.09
51.86
57.62
58.94
59.11
61.61
59.56
66.34
70.80
83.46
14.31
7.14%
7.88%
92
Revenue
$49.49M
5.43%
1.00×
Cost of revenue
$28.88M
5.41%
1.00×
Operating expenses
$6.582M
5.54%
1.01×