54.94
Revenue$M
51.49
52.45
53.54
53.63
55.46
56.92
58.21
58.76
59.20
60.19
56.13
1.65%
1.47%
28
26.13
Revenue growth%
27.22
26.64
28.62
25.65
26.17
25.93
26.29
26.22
25.23
27.63
20.33
26.22
26.26
51
18.29
Gross margin%
14.63
12.57
14.14
11.15
11.88
12.38
11.61
13.32
13.54
11.76
16.56
12.38
12.47
7
5.57
Operating margin%
15.22
13.64
11.64
11.69
12.23
13.15
12.00
13.44
12.43
12.49
27.55
12.49
12.46
90
18.42
Net margin%
6.75
5.87
6.57
4.13
3.39
3.74
4.17
6.29
8.90
10.46
2.79
6.29
6.08
21
25.34
P/E ratio (avg)x
23.03
22.89
22.82
22.73
22.26
23.48
22.88
22.06
24.53
21.49
13.08
22.88
22.85
62
7.964
EV/EBITx
37.64
34.35
35.77
35.58
34.93
33.41
31.08
33.95
37.74
39.05
24.40
33.95
35.25
52
15.06
FCF yield (avg)%
24.01
23.41
26.20
28.13
29.27
27.33
25.05
22.69
23.07
22.91
24.27
23.07
24.53
50
22.29
FCF margin%
19.08
21.97
22.53
22.42
19.86
18.58
21.05
20.82
21.86
22.93
21.98
21.05
21.45
15
1.374
FCF / Net incomex
1.325
1.407
1.322
1.365
1.404
1.520
1.572
1.465
1.462
1.533
1.419
1.520
1.435
47
23.52
ROIC%
9.24
11.61
13.78
12.07
10.53
10.57
13.49
14.06
16.95
14.29
4.81
14.06
12.78
89
4.95
Return on equity%
20.07
18.18
21.15
23.22
24.95
23.20
23.52
24.52
23.92
25.05
23.94
23.92
23.37
90
17.02
Return on assets%
14.40
14.26
15.88
17.86
15.71
17.80
17.48
18.91
18.63
15.93
8.86
17.80
16.70
56
1.24
EPS$
1.19
1.04
1.05
1.03
0.89
0.94
0.91
0.91
0.94
0.88
1.39
(0.13%)
(3.15%)
—
8.06
EPS growth%
23.37
21.18
23.01
24.56
26.92
29.19
28.14
29.71
29.36
32.35
27.63
29.36
27.53
70
0.95
Bookvalue per sh$
1.28
1.42
1.56
1.43
1.47
1.35
1.29
1.27
1.39
1.45
1.37
(0.28%)
0.44%
—
0.57
FCF per share$
1.37
1.44
1.48
1.67
1.88
2.06
2.35
2.54
2.83
3.15
1.66
10.93%
9.82%
—
1.30
Dividend per sh$
0.22
0.21
0.23
0.24
0.24
0.25
0.25
0.25
0.25
0.24
0.39
(0.49%)
(0.85%)
—
13.59
Div yield (avg)%
34.39
31.89
31.66
33.38
33.85
32.87
35.67
38.42
39.00
39.90
7.02
38.42
34.12
54
22.79
Payout ratio%
3.46
2.68
1.88
3.51
5.32
3.22
4.10
7.03
4.14
6.55
7.96
4.14
3.80
87
12.67
Shares (diluted)M
18.65
20.92
23.81
23.48
27.50
32.30
37.73
39.60
43.31
52.35
13.02
13.74%
11.86%
22
3.56
Buyback yield%
20.45
17.53
18.50
20.75
17.85
20.63
19.84
18.28
15.71
17.98
23.20
18.28
18.39
74
0.391
D/E ratiox
1.850
2.003
2.230
2.407
2.579
2.892
2.921
2.976
2.998
3.008
1.709
2.976
2.736
93
47.90
Enterprise value$M
43.59
50.21
47.70
50.18
56.64
60.20
57.32
65.61
76.09
70.49
19.17
4.47%
6.44%
31
33.17
LT debt$M
8.720
9.330
9.566
9.130
9.238
8.110
7.383
6.841
7.131
7.788
54.74
(3.36%)
(1.65%)
59
Revenue
$60.19M
1.47%
1.00×
Cost of revenue
$34.42M
1.46%
1.00×
Operating expenses
$15.38M
1.53%
1.01×
Goodwill & intangibles
19.88%
Spread over hurdle
60.78%