83.51
Revenue$M
66.45
70.34
72.06
75.38
76.89
78.38
79.88
81.55
83.10
87.45
87.22
2.61%
2.98%
90
13.14
Revenue growth%
19.10
21.40
21.94
19.87
22.35
22.38
19.50
18.09
20.22
21.83
4.94
20.22
20.81
82
23.55
Gross margin%
11.29
13.89
16.57
14.89
12.70
15.13
13.11
15.76
14.77
15.51
23.94
15.13
14.83
64
24.45
Operating margin%
11.14
14.02
12.28
9.71
9.38
8.61
9.46
12.43
9.48
9.63
4.84
9.48
9.67
8
15.98
Net margin%
22.51
22.64
25.11
23.62
24.70
22.67
23.81
23.30
24.65
23.37
17.14
23.37
23.49
38
30.72
P/E ratio (avg)x
33.45
35.68
36.58
40.25
43.74
42.27
49.36
49.41
53.35
55.13
31.69
49.41
43.00
64
17.83
EV/EBITx
50.93
58.74
68.67
70.56
77.37
90.37
100.1
106.5
120.6
131.3
26.45
106.5
83.87
58
21.48
FCF yield (avg)%
31.40
29.32
30.89
33.63
34.27
33.99
35.93
38.04
35.71
33.87
20.15
35.71
33.93
32
21.96
FCF margin%
18.78
17.00
17.48
16.24
13.64
16.37
18.42
17.29
17.64
17.82
15.20
17.64
17.39
12
1.126
FCF / Net incomex
0.791
0.794
0.777
0.798
0.791
0.758
0.706
0.688
0.750
0.719
0.145
0.719
0.768
53
13.24
ROIC%
17.43
15.55
12.80
14.00
13.32
12.35
10.22
8.87
11.67
13.90
12.99
11.67
13.06
66
20.40
Return on equity%
13.10
12.75
15.71
16.14
18.23
15.92
13.34
13.32
13.78
11.91
16.84
13.34
13.56
57
13.47
Return on assets%
21.84
22.34
24.91
22.63
25.39
26.25
27.87
25.85
24.17
24.99
17.01
25.85
24.95
81
1.17
EPS$
1.66
1.59
1.48
1.53
1.53
1.58
1.56
1.68
1.77
1.64
1.29
1.46%
0.84%
—
9.66
EPS growth%
27.35
28.66
26.66
24.57
26.76
29.09
26.64
25.08
23.11
25.50
12.16
25.50
26.65
87
0.58
Bookvalue per sh$
1.38
1.62
1.60
1.76
1.87
1.95
2.21
2.20
2.30
2.32
0.32
4.34%
4.77%
—
1.71
FCF per share$
0.79
0.77
0.85
0.84
0.81
0.79
0.92
0.92
1.01
1.15
1.34
7.10%
5.01%
—
0.97
Dividend per sh$
0.56
0.58
0.56
0.61
0.67
0.75
0.73
0.71
0.78
0.86
1.10
4.98%
4.19%
—
3.99
Div yield (avg)%
16.44
14.28
11.80
8.88
7.65
4.98
5.09
7.75
6.00
4.28
24.96
5.09
7.70
58
7.42
Payout ratio%
28.25
27.59
27.73
29.38
28.30
26.78
26.03
23.81
23.35
23.59
18.00
23.81
27.18
16
22.09
Shares (diluted)M
22.76
23.13
24.20
22.13
22.18
20.68
21.90
21.35
21.39
19.71
22.26
(2.34%)
(2.15%)
34
11.61
Buyback yield%
0.40
2.68
1.54
1.62
0.40
2.60
1.78
1.56
0.40
3.12
12.73
1.78
1.59
66
0.690
D/E ratiox
2.053
2.225
2.507
2.819
3.254
3.518
3.436
3.353
3.789
3.800
1.683
3.518
3.304
44
17.44
Enterprise value$M
74.74
83.46
91.14
93.35
91.20
103.1
99.53
95.28
98.32
108.1
79.79
3.45%
4.88%
42
93.67
LT debt$M
109.1
100.1
103.5
94.74
90.87
87.68
93.59
101.2
102.8
102.5
47.80
2.44%
(0.99%)
22
Revenue
$87.45M
2.98%
1.00×
Cost of revenue
$53.73M
3.10%
1.01×
Operating expenses
$16.49M
3.51%
1.05×
Goodwill & intangibles
17.17%