27.04
Revenue$M
21.12
21.91
23.05
24.71
25.84
27.43
28.33
30.27
32.43
33.29
28.27
5.20%
5.38%
55
26.04
Revenue growth%
18.09
16.60
15.72
13.42
15.17
17.64
17.39
19.06
17.56
15.46
29.82
17.56
17.00
70
6.45
Gross margin%
27.01
29.84
28.30
26.12
24.21
26.31
25.71
27.54
26.48
27.74
25.98
26.48
26.75
21
10.58
Operating margin%
27.87
29.75
32.14
33.75
31.28
32.99
34.03
31.67
30.94
32.89
19.75
32.89
31.90
75
12.61
Net margin%
7.28
8.85
10.75
12.22
11.03
10.42
10.97
11.59
10.97
12.26
2.42
10.97
10.97
89
30.13
P/E ratio (avg)x
20.51
19.51
18.49
19.67
19.63
22.45
20.86
20.03
22.06
19.99
33.93
20.86
20.01
32
21.97
EV/EBITx
9.621
10.20
9.562
10.37
10.09
10.42
9.691
8.992
8.374
7.511
24.96
8.992
9.656
7
11.99
FCF yield (avg)%
6.64
6.63
5.84
4.74
2.01
0.40
0.40
0.40
0.40
2.84
15.13
0.40
2.42
61
19.78
FCF margin%
1.10
0.40
0.40
3.31
4.82
5.94
3.86
4.02
6.69
5.22
22.06
5.22
3.94
73
0.586
FCF / Net incomex
0.451
0.475
0.431
0.397
0.379
0.364
0.394
0.406
0.398
0.361
0.350
0.394
0.397
61
27.08
ROIC%
11.94
9.52
10.16
10.52
9.22
9.36
8.23
9.79
9.33
8.35
27.11
9.33
9.44
76
7.94
Return on equity%
10.17
10.07
8.61
8.47
9.92
9.26
11.24
10.11
9.46
6.76
7.05
9.46
9.69
54
27.96
Return on assets%
22.36
19.61
19.79
17.33
16.71
15.70
14.26
13.87
14.70
12.67
23.50
14.26
16.21
68
0.81
EPS$
0.67
0.70
0.62
0.52
0.52
0.52
0.47
0.42
0.36
0.32
0.87
(9.26%)
(7.10%)
—
4.36
EPS growth%
11.09
9.87
8.97
6.75
8.09
9.70
10.72
10.93
12.35
11.23
13.03
10.93
10.29
14
1.23
Bookvalue per sh$
0.89
0.91
0.86
0.82
0.88
0.93
0.86
0.79
0.67
0.67
1.71
(5.14%)
(3.71%)
—
2.24
FCF per share$
0.55
0.49
0.46
0.40
0.38
0.36
0.36
0.34
0.33
0.34
2.01
(2.45%)
(4.86%)
—
1.91
Dividend per sh$
0.71
0.63
0.61
0.60
0.57
0.51
0.49
0.46
0.45
0.49
2.03
(3.01%)
(3.10%)
—
29.90
Div yield (avg)%
24.89
26.49
29.32
26.41
27.42
28.90
27.14
27.54
26.77
23.99
28.52
27.14
26.95
85
7.94
Payout ratio%
31.94
33.75
31.33
28.97
31.59
31.27
31.35
28.84
30.04
30.32
14.33
30.32
31.30
44
17.08
Shares (diluted)M
17.70
16.14
15.87
17.80
18.99
19.47
19.71
18.61
17.60
19.28
16.75
0.30%
1.74%
29
14.73
Buyback yield%
18.61
20.43
19.71
21.22
21.30
21.91
20.02
17.11
14.63
15.15
4.26
17.11
19.87
54
1.773
D/E ratiox
1.726
1.787
2.013
2.086
2.211
2.493
2.313
2.436
2.645
2.743
1.485
2.493
2.262
19
24.04
Enterprise value$M
16.20
16.04
18.29
19.91
19.31
18.94
20.80
20.56
20.16
21.25
29.09
1.94%
3.61%
88
21.78
LT debt$M
16.00
15.66
15.25
16.48
14.76
13.00
11.68
10.05
8.637
9.136
14.10
(9.14%)
(5.79%)
40
Revenue
$33.29M
5.38%
1.00×
Cost of revenue
$15.58M
5.14%
0.98×
Operating expenses
$6.375M
6.23%
1.08×