38.72
Revenue$M
31.57
34.28
36.95
40.23
42.58
46.57
50.92
53.52
56.91
61.72
40.36
7.71%
7.57%
63
22.55
Revenue growth%
23.25
25.25
25.49
26.20
24.40
21.81
21.17
22.36
24.03
22.29
28.86
22.29
23.64
75
26.11
Gross margin%
18.53
17.64
15.53
16.37
19.37
18.16
17.32
14.91
15.19
17.94
20.23
17.32
17.48
60
22.44
Operating margin%
8.92
10.46
11.55
11.08
10.60
11.02
8.51
11.15
12.19
10.22
27.63
11.02
10.81
65
27.29
Net margin%
24.07
22.28
23.36
22.73
24.76
23.83
26.42
26.84
24.07
23.65
15.49
24.07
23.95
32
9.175
P/E ratio (avg)x
49.70
49.57
50.44
49.15
58.27
65.74
65.64
73.91
83.52
94.70
31.81
73.91
61.95
58
20.18
EV/EBITx
29.69
30.35
33.58
36.41
36.48
38.41
42.63
46.79
44.88
39.37
7.592
42.63
37.44
22
6.10
FCF yield (avg)%
24.15
24.61
27.14
29.54
31.82
32.40
32.25
34.89
37.23
37.64
6.14
34.89
32.04
61
10.45
FCF margin%
25.26
23.80
24.18
22.12
22.81
22.07
23.77
21.99
21.79
22.85
27.50
22.07
22.83
32
1.152
FCF / Net incomex
0.690
0.783
0.755
0.697
0.676
0.702
0.702
0.753
0.829
0.788
0.341
0.753
0.728
31
22.88
ROIC%
21.25
20.27
17.93
16.54
17.90
16.89
18.50
18.78
17.24
17.58
29.68
17.58
17.91
25
17.10
Return on equity%
18.26
16.36
17.56
15.78
14.80
15.87
13.54
11.79
11.92
12.56
26.12
12.56
15.29
57
7.34
Return on assets%
1.25
3.74
2.21
4.90
4.01
1.72
0.40
1.21
2.75
2.19
11.81
1.72
2.20
91
3.37
EPS$
2.51
2.92
2.85
3.01
3.10
3.68
4.22
4.91
5.88
6.79
3.53
17.01%
11.09%
—
13.50
EPS growth%
30.81
32.19
30.34
31.99
33.30
35.45
37.70
35.16
32.80
32.74
25.15
35.16
32.77
15
2.21
Bookvalue per sh$
2.84
2.70
2.57
2.58
2.46
2.85
3.14
3.32
3.60
3.47
1.07
7.11%
1.40%
—
3.54
FCF per share$
1.43
1.54
1.50
1.44
1.31
1.18
1.17
1.05
0.97
0.90
1.80
(7.24%)
(4.08%)
—
2.61
Dividend per sh$
2.83
2.62
2.70
2.65
2.89
3.03
3.23
2.81
3.02
2.65
3.53
(1.71%)
(0.96%)
—
9.64
Div yield (avg)%
22.86
21.04
23.84
20.98
18.68
17.80
20.44
22.54
23.54
21.01
21.05
21.01
21.02
94
22.00
Payout ratio%
25.25
23.44
25.56
23.92
21.43
19.44
18.39
16.36
14.34
16.13
9.79
16.36
20.44
48
26.92
Shares (diluted)M
30.15
27.65
31.13
34.61
34.92
32.02
33.88
36.54
40.05
38.65
27.77
2.05%
2.16%
68
6.14
Buyback yield%
2.99
1.58
4.32
5.35
5.91
5.23
6.74
6.19
8.96
9.64
14.36
6.74
5.63
83
0.960
D/E ratiox
0.504
0.572
0.619
0.612
0.665
0.607
0.594
0.587
0.568
0.610
1.163
0.594
0.601
49
17.45
Enterprise value$M
15.46
16.03
18.72
20.27
23.12
24.59
29.22
32.67
35.08
39.91
6.327
11.54%
11.74%
35
6.143
LT debt$M
82.39
79.94
72.62
72.74
67.00
71.47
65.14
74.06
79.32
82.88
34.59
4.35%
0.29%
80
Revenue
$61.72M
7.57%
1.00×
Cost of revenue
$43.21M
7.57%
1.00×
Operating expenses
$10.19M
7.44%
0.99×
Goodwill & intangibles
15.72%