47.43
Revenue$M
47.35
52.56
56.73
60.74
67.10
71.49
79.31
85.95
94.72
104.7
51.70
9.30%
8.91%
44
20.66
Revenue growth%
16.02
14.86
14.20
15.66
17.53
19.35
19.63
21.27
19.04
21.39
10.08
19.63
18.29
41
2.94
Gross margin%
0.49
0.40
1.21
3.66
6.17
6.01
8.41
11.32
13.16
14.65
20.69
11.32
6.09
39
20.11
Operating margin%
14.44
14.62
12.48
9.70
8.91
7.61
7.39
4.40
2.21
2.26
18.88
4.40
8.26
72
18.87
Net margin%
13.72
14.22
11.54
11.47
12.43
10.90
8.71
10.84
8.28
11.02
2.16
10.84
11.25
70
31.99
P/E ratio (avg)x
40.09
41.77
48.00
52.87
53.73
61.17
63.07
73.15
80.36
84.35
11.33
73.15
57.45
31
16.46
EV/EBITx
32.03
35.01
37.83
36.00
39.97
41.71
41.96
48.97
49.44
48.35
36.38
48.35
40.84
10
18.16
FCF yield (avg)%
21.16
18.39
20.85
22.64
22.39
20.01
17.94
19.98
19.67
17.37
28.06
19.67
20.00
37
6.20
FCF margin%
23.64
23.72
20.82
20.64
19.70
16.71
14.31
12.77
10.39
10.22
15.13
12.77
18.20
79
0.628
FCF / Net incomex
1.555
1.607
1.520
1.563
1.464
1.687
1.950
2.292
2.408
2.584
0.314
2.292
1.647
26
29.93
ROIC%
41.01
42.16
44.38
47.22
49.69
47.83
49.11
48.37
48.95
48.65
23.87
48.65
48.10
70
21.05
Return on equity%
20.31
20.01
19.25
21.90
20.90
20.65
20.84
21.94
24.23
21.40
4.39
21.40
20.87
11
22.08
Return on assets%
8.49
9.48
8.90
11.37
12.22
9.93
10.63
11.65
13.55
13.96
13.87
11.65
11.00
33
0.74
EPS$
0.79
0.82
0.77
0.77
0.86
0.97
0.94
0.88
0.97
0.98
0.78
2.68%
1.60%
—
8.91
EPS growth%
22.23
24.65
27.32
24.33
24.73
24.33
21.37
20.19
18.04
16.26
13.87
20.19
23.28
22
0.15
Bookvalue per sh$
0.66
0.67
0.60
0.56
0.52
0.50
0.44
0.42
0.39
0.34
0.41
(7.80%)
(7.63%)
—
0.56
FCF per share$
0.53
0.58
0.64
0.71
0.79
0.81
0.85
0.81
0.86
0.91
0.71
2.87%
7.14%
—
0.75
Dividend per sh$
0.48
0.54
0.53
0.56
0.53
0.55
0.57
0.56
0.51
0.55
1.00
0.59%
0.43%
—
21.23
Div yield (avg)%
5.86
4.59
2.19
5.05
8.03
10.23
9.25
11.31
8.87
9.31
15.88
9.31
8.45
44
17.62
Payout ratio%
14.62
16.08
16.95
19.01
17.47
18.10
20.52
20.54
21.32
21.03
22.12
20.54
18.55
71
89.90
Shares (diluted)M
104.4
102.5
110.6
110.3
110.1
122.0
129.7
146.8
156.6
152.4
93.35
6.73%
4.49%
32
8.15
Buyback yield%
13.44
15.01
17.37
14.74
13.78
11.38
10.85
8.51
5.67
3.06
22.97
8.51
12.41
56
1.338
D/E ratiox
1.363
1.550
1.599
1.746
1.841
1.971
2.136
2.271
2.327
2.671
0.992
2.271
1.906
26
67.72
Enterprise value$M
53.41
50.07
47.39
44.64
47.21
47.18
41.27
39.63
35.26
34.39
73.63
(6.14%)
(4.34%)
20
81.11
LT debt$M
124.5
148.0
151.0
159.9
174.6
167.8
173.4
199.7
225.9
235.0
13.42
6.13%
7.65%
15
Revenue
$104.7M
8.91%
1.00×
Cost of revenue
$48.61M
8.81%
0.99×
Operating expenses
$22.77M
9.29%
1.04×
Goodwill & intangibles
17.46%