82.59
Revenue$M
75.61
76.01
78.75
79.41
80.90
82.29
84.01
84.73
85.24
88.25
85.76
1.75%
1.51%
72
21.56
Revenue growth%
2.14
3.41
0.70
1.20
0.40
3.15
5.89
6.01
7.34
9.67
16.27
6.01
3.28
8
28.60
Gross margin%
8.67
7.46
4.66
7.64
9.84
12.61
15.11
15.94
15.13
16.54
12.12
15.13
11.22
40
28.86
Operating margin%
14.65
14.21
16.72
17.74
18.63
18.09
18.55
15.84
13.31
12.14
2.94
15.84
16.28
70
22.89
Net margin%
10.98
13.27
13.55
13.18
12.45
11.08
11.90
10.01
9.78
9.60
28.00
10.01
11.49
58
32.76
P/E ratio (avg)x
8.137
8.690
9.964
9.727
9.460
10.22
10.29
9.442
9.533
10.11
17.09
10.11
9.630
28
31.17
EV/EBITx
16.52
17.78
17.08
14.92
15.18
14.93
12.72
12.65
12.32
12.57
9.057
12.65
14.93
25
3.62
FCF yield (avg)%
16.03
18.80
16.19
17.61
15.52
13.10
11.22
10.38
8.85
7.28
2.62
10.38
14.31
56
28.89
FCF margin%
0.96
1.84
4.53
4.96
7.20
9.37
8.57
10.09
11.62
9.52
2.78
9.52
7.88
18
1.289
FCF / Net incomex
0.867
0.791
0.773
0.777
0.748
0.729
0.704
0.668
0.687
0.619
0.615
0.687
0.738
93
15.25
ROIC%
17.07
19.04
16.73
16.47
19.02
19.21
17.89
20.81
18.05
20.87
6.90
19.21
18.53
23
9.79
Return on equity%
34.70
35.07
37.46
39.27
39.94
41.77
40.27
38.55
38.01
38.74
14.35
38.74
38.65
17
24.36
Return on assets%
19.12
16.88
17.74
15.34
16.79
16.50
13.76
12.63
10.73
10.78
10.55
12.63
15.92
56
1.32
EPS$
1.26
1.17
1.04
1.07
1.04
1.12
1.16
1.24
1.13
1.14
1.47
1.96%
(0.32%)
—
6.68
EPS growth%
24.46
23.13
24.34
23.58
23.16
23.86
25.81
23.52
25.65
22.88
26.57
23.86
23.72
22
0.37
Bookvalue per sh$
1.07
1.05
1.02
1.06
1.15
1.32
1.52
1.72
1.78
1.86
1.73
10.01%
7.04%
—
1.74
FCF per share$
0.78
0.80
0.74
0.80
0.74
0.73
0.66
0.57
0.54
0.49
0.79
(7.78%)
(5.52%)
—
1.40
Dividend per sh$
1.84
1.87
1.79
1.85
1.82
1.71
1.74
1.67
1.56
1.47
1.42
(4.20%)
(2.21%)
—
7.91
Div yield (avg)%
10.91
13.32
14.85
14.94
15.36
13.34
11.96
9.21
9.14
8.17
6.38
9.21
12.64
74
20.66
Payout ratio%
25.69
26.32
23.65
22.08
21.44
22.66
22.97
22.41
24.34
24.28
24.50
22.97
23.31
15
50.05
Shares (diluted)M
60.55
63.48
61.60
55.98
51.14
50.80
49.00
47.11
48.05
46.79
50.45
(1.76%)
(1.48%)
12
29.04
Buyback yield%
10.71
8.87
7.54
5.19
4.78
7.04
8.38
8.72
9.01
10.08
11.14
8.72
8.55
77
0.226
D/E ratiox
0.908
0.956
0.921
1.086
1.278
1.482
1.739
1.677
1.659
1.808
0.896
1.677
1.380
43
97.35
Enterprise value$M
75.86
78.47
68.95
69.44
76.18
75.09
65.98
72.19
78.61
83.19
69.07
1.78%
1.51%
82
7.016
LT debt$M
36.77
41.23
36.65
32.99
36.83
40.06
40.81
42.11
43.62
43.72
76.49
3.49%
0.49%
78
Revenue
$88.25M
1.51%
1.00×
Cost of revenue
$46.66M
1.73%
1.02×
Operating expenses
$12.93M
1.49%
1.00×
Cash and investments
19.02%
Spread over hurdle
22.84%