60.87
Revenue$M
59.91
64.08
69.39
75.82
83.58
92.43
98.41
108.2
117.9
130.5
66.17
9.32%
9.16%
52
19.96
Revenue growth%
23.87
21.49
20.37
20.69
19.77
17.19
19.52
18.04
19.04
20.04
11.23
19.04
19.91
84
16.91
Gross margin%
27.86
26.98
27.96
29.80
31.69
33.95
36.02
35.44
37.56
40.50
19.90
36.02
32.82
8
10.09
Operating margin%
8.20
9.72
10.11
11.28
13.18
13.40
10.45
11.65
12.08
10.67
25.20
11.65
10.98
56
16.09
Net margin%
28.03
26.38
24.47
23.34
20.99
20.41
20.10
19.01
18.57
18.29
5.90
19.01
20.70
72
6.060
P/E ratio (avg)x
19.37
20.01
18.88
17.98
18.55
16.25
15.91
14.89
15.96
16.24
18.45
15.96
17.11
6
27.93
EV/EBITx
23.59
27.17
25.64
26.63
30.88
30.79
34.14
36.01
40.66
46.42
15.88
36.01
30.84
75
28.74
FCF yield (avg)%
19.16
16.81
19.42
22.37
20.36
19.94
21.16
18.40
16.03
17.19
8.85
18.40
19.29
39
2.22
FCF margin%
28.46
26.60
25.73
25.15
25.63
23.48
24.61
23.90
20.97
19.23
3.58
23.48
24.88
44
1.460
FCF / Net incomex
0.348
0.422
0.423
0.417
0.496
0.533
0.535
0.652
0.793
0.794
0.483
0.652
0.515
24
3.55
ROIC%
12.11
9.85
9.57
7.14
6.11
6.02
6.93
7.48
7.41
8.82
23.27
7.41
7.44
86
12.78
Return on equity%
19.57
19.62
17.12
17.41
16.31
16.81
19.32
17.31
15.87
13.81
17.35
16.81
17.22
19
2.63
Return on assets%
16.80
14.99
13.59
14.81
12.98
12.25
13.90
16.84
15.74
18.71
7.54
15.74
14.90
72
3.35
EPS$
1.16
1.17
1.06
1.05
1.02
1.01
1.09
1.03
1.09
1.14
3.65
2.14%
0.46%
—
25.35
EPS growth%
13.52
10.66
12.58
12.70
12.41
11.74
13.79
15.25
17.53
19.03
14.02
15.25
13.11
27
5.32
Bookvalue per sh$
5.83
5.87
6.93
6.79
6.84
6.61
7.18
7.76
7.64
7.62
1.32
2.16%
3.34%
—
4.92
FCF per share$
6.80
6.11
5.87
5.67
5.70
6.13
6.11
6.30
6.28
6.72
3.42
3.35%
0.62%
—
1.26
Dividend per sh$
3.29
3.39
3.79
3.67
3.99
4.15
4.28
3.88
4.35
4.67
2.88
3.22%
4.54%
—
22.43
Div yield (avg)%
19.38
16.56
15.56
16.96
14.30
12.93
11.13
12.21
9.55
9.54
22.49
11.13
13.62
70
29.56
Payout ratio%
17.85
15.48
12.82
11.07
8.58
6.55
8.04
7.59
9.74
12.25
8.44
8.04
10.40
63
13.65
Shares (diluted)M
22.25
25.17
28.25
33.01
38.43
38.62
36.50
40.81
38.44
44.84
13.18
3.13%
8.24%
9
24.57
Buyback yield%
24.03
22.42
20.05
21.06
19.80
22.62
24.79
27.78
30.54
30.41
19.45
27.78
23.33
18
1.623
D/E ratiox
0.648
0.655
0.662
0.634
0.633
0.659
0.713
0.751
0.704
0.677
0.402
0.704
0.661
52
84.57
Enterprise value$M
120.8
132.0
155.4
159.8
175.9
210.5
226.7
244.5
277.4
323.1
43.74
12.93%
12.44%
38
67.13
LT debt$M
18.83
16.26
14.88
13.31
12.45
12.47
11.70
10.49
9.228
8.557
67.36
(7.22%)
(7.27%)
19
Revenue
$130.5M
9.16%
1.00×
Cost of revenue
$60.70M
9.18%
1.00×
Operating expenses
$28.51M
9.23%
1.01×
Property and equipment
15.39%
Spread over hurdle
12.05%