24.04
Revenue$M
17.79
18.54
19.90
20.83
21.56
22.44
23.17
24.65
25.75
27.48
25.96
4.97%
5.17%
52
24.09
Revenue growth%
20.98
23.64
21.33
21.01
20.55
17.63
18.23
17.57
15.88
16.54
24.57
17.57
19.39
80
6.91
Gross margin%
21.91
22.83
22.91
20.72
19.32
20.54
19.85
22.61
25.53
26.41
29.97
22.61
22.26
16
14.68
Operating margin%
33.44
32.37
31.77
31.75
34.22
37.09
35.30
36.65
33.96
35.01
12.37
35.30
34.09
10
22.12
Net margin%
32.18
31.31
31.15
34.08
32.42
34.30
31.60
33.62
34.11
34.66
12.46
34.11
33.02
17
36.70
P/E ratio (avg)x
4.814
4.178
4.185
4.288
4.556
4.512
4.661
4.187
4.433
3.875
24.03
4.433
4.360
72
24.22
EV/EBITx
22.74
24.56
26.49
26.87
29.41
35.43
42.79
47.78
54.59
58.29
29.29
47.78
32.42
94
26.70
FCF yield (avg)%
22.43
22.95
24.28
23.78
22.77
19.96
17.80
15.04
14.31
13.64
16.77
15.04
21.20
16
4.22
FCF margin%
27.47
27.25
29.64
30.56
31.34
32.81
32.30
33.38
35.46
34.33
22.13
33.38
31.82
90
0.128
FCF / Net incomex
1.106
1.176
1.139
1.237
1.383
1.537
1.616
1.796
2.037
2.371
1.191
1.796
1.460
49
24.41
ROIC%
13.70
11.00
11.79
10.96
10.95
9.02
10.89
9.60
7.39
4.92
15.51
9.02
10.92
6
17.29
Return on equity%
21.72
22.56
24.31
24.31
25.68
27.41
28.44
28.04
25.98
25.23
2.13
27.41
25.45
28
25.60
Return on assets%
19.23
20.70
21.68
18.70
20.39
17.60
19.99
17.49
19.43
19.80
9.08
19.43
19.61
52
1.06
EPS$
0.33
0.36
0.32
0.29
0.26
0.23
0.21
0.22
0.20
0.19
1.18
(5.62%)
(6.58%)
—
5.36
EPS growth%
22.95
25.33
22.59
24.16
25.38
23.07
24.03
23.05
24.76
23.83
29.58
23.83
23.93
81
1.18
Bookvalue per sh$
0.47
0.51
0.55
0.53
0.54
0.53
0.57
0.61
0.71
0.77
0.75
7.30%
6.54%
—
0.59
FCF per share$
1.32
1.27
1.47
1.61
1.76
1.76
2.02
2.10
2.15
2.49
0.94
7.20%
8.17%
—
0.42
Dividend per sh$
1.85
1.84
2.19
2.60
2.61
2.52
2.58
2.87
2.88
3.09
1.25
3.42%
5.24%
—
22.25
Div yield (avg)%
3.59
5.87
5.86
5.29
8.29
10.36
8.97
7.65
4.67
6.28
4.61
7.65
6.07
36
8.54
Payout ratio%
9.77
11.05
8.52
5.89
8.40
6.91
8.54
11.03
13.13
14.70
11.50
11.03
9.15
69
23.53
Shares (diluted)M
23.95
26.77
26.49
28.77
27.48
30.68
33.42
34.26
38.16
40.76
23.99
8.21%
4.79%
24
13.53
Buyback yield%
29.63
27.92
29.10
29.22
27.83
30.27
29.07
30.98
33.88
34.15
28.85
30.98
29.42
79
0.508
D/E ratiox
0.517
0.586
0.569
0.594
0.664
0.767
0.738
0.832
0.788
0.870
0.131
0.788
0.701
25
14.11
Enterprise value$M
13.64
12.57
11.54
12.84
11.83
11.51
11.67
13.17
12.57
11.73
17.18
(0.16%)
(0.80%)
38
14.87
LT debt$M
10.44
10.68
11.50
11.88
10.98
10.80
9.704
9.399
8.619
7.287
10.00
(7.87%)
(3.73%)
79
Revenue
$27.48M
5.17%
1.00×
Cost of revenue
$17.02M
4.99%
0.98×
Operating expenses
$5.245M
5.61%
1.04×
Return on capital
101.12%
Spread over hurdle
92.59%