94.18
Revenue$M
63.25
67.41
74.32
81.52
89.22
96.82
104.0
113.4
122.4
133.8
102.9
8.44%
8.57%
52
19.94
Revenue growth%
9.95
11.89
11.62
9.70
12.56
12.15
12.71
13.26
13.97
16.47
12.97
13.26
12.35
56
22.83
Gross margin%
26.36
25.76
28.15
26.85
24.68
24.06
21.51
20.67
21.83
19.55
22.94
21.51
24.37
35
24.79
Operating margin%
18.76
16.65
18.22
19.16
17.89
19.92
21.13
18.47
19.25
18.98
10.77
19.25
18.87
23
19.82
Net margin%
27.28
29.71
31.59
30.62
32.68
35.41
37.67
40.17
38.08
35.84
7.00
37.67
34.04
76
27.05
P/E ratio (avg)x
16.04
13.92
14.25
13.62
13.50
11.91
12.04
10.26
9.839
9.900
25.27
10.26
12.77
55
14.18
EV/EBITx
21.27
20.50
18.26
16.20
15.77
16.04
16.29
15.48
16.34
17.57
29.10
16.29
16.31
9
12.68
FCF yield (avg)%
14.61
15.26
13.00
12.12
14.83
13.84
15.63
14.75
14.80
15.44
25.37
14.80
14.78
25
29.58
FCF margin%
4.81
6.85
9.38
11.99
13.19
14.45
16.62
16.27
15.28
18.26
9.56
16.27
13.82
12
1.149
FCF / Net incomex
0.609
0.579
0.619
0.632
0.625
0.561
0.517
0.471
0.459
0.409
1.198
0.471
0.570
13
5.76
ROIC%
10.79
8.04
5.34
7.41
5.64
6.57
5.13
6.24
7.06
5.08
8.32
6.24
6.40
17
17.06
Return on equity%
10.81
10.79
13.46
14.18
14.49
13.49
10.58
10.48
11.44
13.52
4.12
11.44
12.45
17
4.65
Return on assets%
16.10
15.37
14.15
15.66
15.50
17.85
14.96
12.49
10.14
11.20
13.51
12.49
15.17
72
0.55
EPS$
0.83
0.95
0.94
0.99
0.94
1.03
1.19
1.20
1.23
1.39
0.56
8.17%
6.02%
—
3.29
EPS growth%
6.22
5.89
5.95
7.90
10.21
11.99
11.05
11.58
8.70
10.77
17.83
11.05
9.45
45
0.44
Bookvalue per sh$
0.28
0.26
0.28
0.26
0.24
0.26
0.24
0.25
0.23
0.23
0.44
(1.02%)
(2.52%)
—
0.45
FCF per share$
0.50
0.53
0.61
0.66
0.68
0.79
0.78
0.84
0.94
1.08
0.27
9.62%
9.14%
—
0.24
Dividend per sh$
0.81
0.84
0.83
0.79
0.82
0.83
0.81
0.93
0.99
1.09
0.14
5.94%
4.79%
—
15.83
Div yield (avg)%
26.58
29.10
27.51
28.61
30.10
29.43
26.79
28.16
25.37
24.82
5.19
26.79
27.83
45
8.34
Payout ratio%
13.54
16.47
15.25
17.88
15.81
15.67
17.07
17.05
17.76
16.28
10.81
17.05
16.37
21
93.92
Shares (diluted)M
91.22
92.66
87.83
81.41
78.05
74.83
77.60
78.66
87.19
87.84
95.06
2.39%
(0.67%)
61
23.87
Buyback yield%
14.51
12.77
9.86
9.61
11.41
10.37
11.99
10.93
10.28
8.20
13.03
10.37
10.65
66
0.817
D/E ratiox
0.699
0.650
0.585
0.642
0.640
0.669
0.651
0.669
0.681
0.736
1.304
0.669
0.660
66
122.7
Enterprise value$M
175.5
180.3
188.0
190.5
229.4
238.4
268.4
300.8
349.1
352.0
68.80
8.95%
8.88%
64
106.6
LT debt$M
110.3
114.5
105.2
117.0
116.0
126.1
135.6
138.6
149.6
156.3
24.57
6.14%
3.42%
88
Revenue
$133.8M
8.57%
1.00×
Cost of revenue
$66.10M
8.66%
1.01×
Operating expenses
$27.54M
8.21%
0.97×
Cash and investments
17.28%