26.70
Revenue$M
41.15
41.51
41.98
41.45
42.18
42.28
41.90
42.05
42.47
42.75
28.48
0.27%
0.48%
23
2.43
Revenue growth%
18.99
18.64
16.86
16.91
18.13
16.07
14.84
16.97
16.19
19.07
15.30
16.19
16.94
44
19.78
Gross margin%
21.73
19.06
21.25
22.43
23.58
21.21
18.31
20.05
17.54
16.79
10.46
18.31
20.63
38
28.15
Operating margin%
24.96
26.39
28.45
27.44
30.02
32.90
32.18
33.87
35.37
37.55
15.71
33.87
31.10
93
29.36
Net margin%
30.03
31.54
31.05
30.32
31.37
28.82
29.08
26.36
28.59
28.77
10.81
28.77
29.56
25
33.37
P/E ratio (avg)x
16.04
17.82
18.79
21.47
20.44
19.58
22.57
23.86
28.01
27.06
15.86
23.86
20.96
20
12.77
EV/EBITx
27.05
30.12
30.67
32.04
36.45
33.39
34.31
33.80
34.28
34.34
23.42
34.28
33.59
33
5.48
FCF yield (avg)%
6.94
7.23
7.08
6.33
3.85
4.99
2.39
3.13
5.26
3.40
14.10
3.40
5.13
15
29.24
FCF margin%
24.66
22.17
23.38
23.04
24.86
22.70
21.48
21.08
20.44
19.58
24.19
21.08
22.43
6
0.658
FCF / Net incomex
1.358
1.436
1.431
1.560
1.524
1.489
1.468
1.367
1.407
1.489
0.265
1.468
1.452
60
29.22
ROIC%
17.66
15.19
13.96
11.06
13.01
10.10
11.74
11.28
12.52
10.63
27.47
11.28
12.13
32
13.85
Return on equity%
31.36
29.07
27.96
30.74
30.68
33.08
33.24
32.94
31.47
33.56
6.90
33.08
31.41
47
4.96
Return on assets%
20.89
20.55
18.18
18.97
19.84
20.04
21.46
22.19
21.12
21.29
22.49
21.29
20.72
44
0.33
EPS$
0.40
0.45
0.50
0.48
0.51
0.58
0.58
0.54
0.57
0.63
0.37
4.00%
5.24%
—
28.26
EPS growth%
26.68
26.30
24.96
26.94
26.29
24.41
23.64
25.40
26.90
27.81
18.84
25.40
26.29
18
0.06
Bookvalue per sh$
0.16
0.16
0.17
0.16
0.15
0.13
0.13
0.13
0.14
0.12
0.23
(3.80%)
(3.87%)
—
0.15
FCF per share$
0.42
0.45
0.43
0.45
0.53
0.62
0.68
0.72
0.84
0.85
0.24
9.82%
8.73%
—
0.30
Dividend per sh$
0.17
0.18
0.16
0.16
0.16
0.15
0.17
0.17
0.19
0.17
0.33
1.36%
(0.14%)
—
14.44
Div yield (avg)%
25.22
24.53
24.57
26.41
27.74
27.10
24.33
24.76
24.92
24.24
29.17
24.76
24.84
76
10.50
Payout ratio%
32.76
30.55
32.01
31.82
34.43
31.68
30.13
30.44
33.35
35.49
18.64
31.68
31.92
57
58.68
Shares (diluted)M
78.76
76.26
87.49
86.18
97.10
88.96
81.50
76.11
71.14
76.87
61.60
(4.56%)
(0.24%)
50
26.93
Buyback yield%
16.84
18.98
17.06
19.61
20.02
18.89
16.93
16.90
18.34
16.77
8.06
16.93
17.70
24
0.181
D/E ratiox
2.308
2.764
3.299
3.238
3.518
3.716
4.170
4.027
4.116
4.267
0.502
4.116
3.617
90
3.925
Enterprise value$M
9.682
10.12
10.82
11.57
9.907
8.501
8.441
8.184
7.776
7.288
30.93
(5.96%)
(3.53%)
26
17.18
LT debt$M
36.55
37.42
33.18
35.95
32.78
29.58
31.24
30.21
33.64
36.98
24.68
2.44%
0.83%
48
Revenue
$42.75M
0.48%
1.00×
Cost of revenue
$27.59M
0.29%
0.98×
Operating expenses
$6.582M
1.01%
1.05×