3.104
Revenue$M
35.67
37.36
39.54
40.35
42.85
45.19
47.73
48.66
50.92
52.91
3.192
4.31%
4.57%
88
11.83
Revenue growth%
9.82
12.66
13.84
16.28
15.44
15.17
15.23
14.84
12.90
15.34
3.40
15.17
15.00
32
20.16
Gross margin%
25.66
27.93
30.73
31.97
33.35
32.30
29.72
31.59
28.97
30.48
13.86
30.48
30.60
88
6.07
Operating margin%
7.75
6.36
3.64
3.37
2.90
1.79
3.81
2.62
2.11
1.63
21.66
2.11
3.13
5
7.79
Net margin%
30.27
30.69
30.06
30.80
29.43
28.87
29.79
30.79
32.40
30.95
2.91
30.79
30.48
43
6.701
P/E ratio (avg)x
47.95
48.41
54.73
59.62
57.55
59.46
65.04
78.08
84.77
86.84
35.67
78.08
59.54
72
23.55
EV/EBITx
24.74
24.95
22.60
23.31
23.83
24.30
24.57
26.13
24.19
20.90
17.22
24.30
24.24
28
11.29
FCF yield (avg)%
7.11
4.48
6.48
8.04
5.89
4.99
4.84
5.36
5.74
5.12
19.19
5.12
5.55
35
5.15
FCF margin%
7.34
6.50
9.19
10.38
13.19
12.47
10.32
12.95
14.24
13.54
26.74
12.95
11.43
52
0.423
FCF / Net incomex
1.581
1.700
1.685
1.944
2.009
2.009
2.094
2.486
2.627
3.046
1.576
2.486
2.009
30
3.72
ROIC%
23.29
23.99
22.63
22.80
24.46
26.78
26.17
24.01
22.55
22.26
9.79
24.01
23.64
55
9.19
Return on equity%
37.29
38.21
38.58
38.91
36.74
37.03
37.61
38.70
40.27
37.52
18.50
37.61
37.91
94
14.27
Return on assets%
13.42
15.36
12.43
10.18
9.08
8.25
10.24
10.69
11.11
12.03
4.03
10.69
10.90
28
1.30
EPS$
1.40
1.43
1.58
1.76
1.67
1.84
1.78
2.09
2.14
2.51
1.36
8.55%
5.61%
—
29.70
EPS growth%
8.62
8.57
7.76
10.17
11.71
13.00
10.41
9.42
6.84
7.40
10.46
9.42
9.02
26
0.77
Bookvalue per sh$
1.13
1.12
1.20
1.28
1.10
1.15
1.00
1.04
0.88
0.82
1.19
(5.56%)
(2.66%)
—
0.23
FCF per share$
1.68
1.87
1.87
1.86
1.80
1.96
1.87
2.13
2.32
2.28
0.81
4.84%
3.47%
—
0.78
Dividend per sh$
0.49
0.59
0.66
0.73
0.78
0.83
0.97
1.07
1.04
1.12
0.65
7.57%
10.09%
—
12.88
Div yield (avg)%
12.77
13.75
14.78
13.56
14.90
13.17
11.43
12.03
10.95
8.86
13.71
11.43
12.97
8
12.84
Payout ratio%
27.52
25.59
26.76
27.66
27.32
28.82
27.43
24.82
26.84
27.99
23.60
27.43
27.37
76
22.36
Shares (diluted)M
29.20
30.13
33.00
31.00
35.65
40.58
40.05
41.22
44.23
47.80
22.80
6.04%
5.16%
58
18.54
Buyback yield%
16.32
18.74
18.89
21.61
23.01
23.67
24.80
24.64
23.21
22.91
27.23
23.67
22.96
40
1.108
D/E ratiox
0.984
1.170
1.186
1.307
1.482
1.741
2.009
2.244
2.261
2.264
0.909
2.244
1.611
32
2.244
Enterprise value$M
3.026
3.193
3.602
3.812
3.912
4.195
4.989
5.803
6.614
7.854
5.430
14.96%
10.07%
12
23.85
LT debt$M
51.77
55.97
62.36
64.96
72.53
80.33
90.50
84.09
81.67
82.07
9.823
2.50%
5.57%
57
Revenue
$52.91M
4.57%
1.00×
Cost of revenue
$35.09M
4.36%
0.98×
Operating expenses
$12.22M
4.84%
1.03×
Goodwill & intangibles
15.26%
Spread over hurdle
(2.70%)