15.01
Revenue$M
62.64
64.91
65.26
67.24
69.81
71.35
74.65
78.39
81.57
85.76
15.97
4.20%
3.53%
56
24.32
Revenue growth%
18.20
15.62
17.49
15.18
17.16
15.64
14.27
16.94
18.73
20.90
9.25
16.94
17.05
23
19.49
Gross margin%
20.16
20.49
17.50
15.88
15.96
18.36
21.09
19.88
20.28
22.50
14.62
20.28
20.02
74
7.69
Operating margin%
22.43
19.91
21.33
18.64
16.00
15.24
12.72
15.22
17.89
20.23
16.18
15.24
18.26
7
20.96
Net margin%
18.65
16.11
18.86
20.50
22.89
24.04
23.04
23.55
23.30
23.49
29.86
23.49
22.97
7
13.46
P/E ratio (avg)x
40.29
46.02
53.33
55.90
61.53
64.64
76.45
80.50
80.86
84.64
13.44
80.50
63.09
61
10.82
EV/EBITx
16.11
16.70
17.20
16.82
19.22
19.59
23.04
27.61
29.77
31.55
13.53
27.61
19.41
40
4.35
FCF yield (avg)%
28.50
30.98
32.06
30.98
33.66
32.95
35.66
36.12
34.80
36.02
6.29
35.66
33.30
47
20.80
FCF margin%
11.32
8.52
10.68
11.61
10.32
10.63
12.18
9.36
11.36
10.46
26.11
10.63
10.66
15
1.433
FCF / Net incomex
1.321
1.267
1.178
1.221
1.179
1.242
1.206
1.057
1.150
0.995
1.743
1.150
1.192
58
18.11
ROIC%
11.49
10.13
11.90
10.97
11.94
13.13
10.37
9.59
11.94
13.25
22.41
11.94
11.69
67
4.64
Return on equity%
15.07
13.60
12.04
14.13
14.31
15.36
15.10
15.41
16.43
18.05
15.66
15.41
15.08
11
25.71
Return on assets%
7.98
8.86
10.26
9.59
8.42
10.85
11.32
9.54
10.30
10.23
6.56
10.30
9.91
77
1.20
EPS$
1.63
1.57
1.52
1.69
1.86
1.84
1.78
1.98
2.01
1.88
1.26
0.17%
2.06%
—
4.80
EPS growth%
24.72
25.12
24.14
26.38
25.60
27.16
25.64
24.10
21.63
22.73
13.26
24.10
24.92
52
1.23
Bookvalue per sh$
1.00
1.01
1.04
1.25
1.42
1.43
1.57
1.83
2.17
2.60
3.00
12.76%
10.40%
—
2.70
FCF per share$
0.62
0.60
0.67
0.73
0.69
0.70
0.74
0.81
0.88
0.87
1.27
4.80%
4.78%
—
2.67
Dividend per sh$
1.18
1.35
1.34
1.32
1.40
1.40
1.39
1.28
1.33
1.26
1.07
(2.09%)
(0.04%)
—
26.55
Div yield (avg)%
23.04
20.66
19.88
18.49
17.70
17.34
17.54
19.77
20.91
20.65
29.57
19.77
19.83
28
8.62
Payout ratio%
24.43
26.69
27.46
28.80
26.47
26.87
25.56
26.08
27.10
24.55
17.27
26.08
26.58
82
25.02
Shares (diluted)M
34.16
32.67
36.78
41.72
44.82
48.84
48.43
47.50
54.03
54.96
24.50
4.16%
6.40%
22
8.33
Buyback yield%
21.21
22.46
24.55
26.89
27.61
27.55
29.25
26.94
29.06
26.08
17.49
27.55
26.92
61
0.755
D/E ratiox
0.228
0.258
0.250
0.237
0.236
0.245
0.278
0.260
0.298
0.289
0.980
0.278
0.254
93
49.44
Enterprise value$M
95.42
110.3
119.8
125.1
134.8
150.8
172.5
179.8
200.1
213.5
9.823
9.63%
9.55%
39
68.44
LT debt$M
79.47
79.57
80.80
84.98
81.16
74.40
70.88
77.58
84.93
83.81
17.09
0.64%
0.25%
32
Revenue
$85.76M
3.53%
1.00×
Cost of revenue
$39.72M
3.42%
0.99×
Operating expenses
$16.61M
3.49%
1.00×
Property and equipment
18.26%
Spread over hurdle
14.28%