53.40
Revenue$M
61.35
65.82
71.14
75.62
79.70
85.05
93.46
101.9
109.7
116.3
59.22
7.85%
7.43%
69
4.28
Revenue growth%
27.89
26.36
24.62
25.75
26.59
25.70
27.17
26.06
25.94
27.22
9.17
26.06
26.21
66
6.12
Gross margin%
5.90
6.00
7.03
6.77
6.04
3.48
3.92
2.82
1.67
3.87
15.46
3.48
4.91
44
18.19
Operating margin%
25.51
28.16
25.26
24.08
22.36
22.51
22.99
22.96
23.10
21.37
22.26
22.96
23.05
21
14.15
Net margin%
8.16
10.69
12.51
11.07
8.11
5.80
6.33
8.28
9.59
8.20
28.78
8.20
8.24
74
22.24
P/E ratio (avg)x
33.23
36.41
34.69
38.25
41.25
47.64
50.89
57.87
63.73
65.04
32.98
57.87
44.45
57
14.37
EV/EBITx
16.81
16.53
15.77
17.92
17.25
18.17
17.91
16.70
15.33
15.93
30.47
16.70
16.75
47
10.70
FCF yield (avg)%
6.44
5.32
6.29
4.02
2.91
0.40
1.19
4.13
1.99
0.40
14.91
1.19
3.46
52
29.32
FCF margin%
9.75
9.30
11.72
13.78
13.41
14.36
15.50
17.38
19.93
20.71
5.98
17.38
14.07
76
1.692
FCF / Net incomex
1.646
1.823
2.080
2.234
2.299
2.633
2.608
2.716
3.099
3.194
0.842
2.716
2.454
36
12.63
ROIC%
1.96
0.40
0.78
0.40
1.94
0.90
1.24
0.40
0.60
0.40
22.62
0.60
0.69
94
7.46
Return on equity%
21.82
18.88
16.88
13.90
14.42
12.02
13.03
11.45
11.92
9.20
22.96
11.92
13.46
45
8.98
Return on assets%
24.53
27.26
25.08
26.28
23.96
25.01
25.88
27.87
26.65
24.17
22.19
25.88
25.48
61
3.13
EPS$
6.87
6.71
6.68
6.27
7.00
6.67
6.95
7.39
8.21
9.55
3.24
6.43%
3.87%
—
11.74
EPS growth%
27.84
27.38
26.09
28.24
27.65
27.49
25.14
25.20
28.17
26.02
27.43
26.02
27.44
33
4.59
Bookvalue per sh$
7.28
8.35
8.87
9.98
11.14
10.76
12.60
14.87
15.79
17.03
1.18
8.85%
10.22%
—
4.21
FCF per share$
9.42
9.48
11.06
12.58
12.33
13.84
15.30
16.26
19.36
20.26
1.02
10.45%
9.05%
—
5.51
Dividend per sh$
3.66
3.95
4.24
4.46
3.89
3.46
3.07
3.31
3.42
3.40
4.02
(2.68%)
(0.36%)
—
26.91
Div yield (avg)%
13.13
10.62
8.64
8.94
11.72
10.42
12.54
12.95
15.03
15.74
7.61
12.95
12.13
85
23.71
Payout ratio%
22.00
20.48
18.90
20.55
18.66
20.71
19.35
19.12
18.24
20.22
14.72
19.35
19.79
44
12.67
Shares (diluted)M
16.46
18.68
18.14
19.13
20.04
23.62
26.98
26.65
31.39
35.53
12.70
12.13%
8.26%
33
21.00
Buyback yield%
8.32
10.84
12.09
9.29
9.92
8.13
10.49
7.62
7.55
7.80
4.43
7.80
8.80
51
0.325
D/E ratiox
0.586
0.559
0.605
0.611
0.701
0.814
0.919
0.989
1.004
0.967
0.113
0.967
0.758
15
24.59
Enterprise value$M
7.662
6.949
6.455
6.719
7.236
7.803
7.016
6.888
6.212
6.001
10.27
(3.67%)
(2.90%)
11
48.05
LT debt$M
52.42
47.61
45.69
42.81
39.93
36.90
38.05
33.13
35.38
33.31
45.78
(3.56%)
(5.22%)
18
Revenue
$116.3M
7.43%
1.00×
Cost of revenue
$51.90M
7.19%
0.98×
Operating expenses
$28.56M
8.16%
1.07×
Property and equipment
15.77%