3.811
Revenue$M
30.04
31.37
32.89
35.56
37.27
39.42
41.55
43.85
46.94
50.65
4.119
6.33%
6.26%
59
27.41
Revenue growth%
12.15
13.33
12.69
14.89
14.78
12.88
13.83
12.56
10.35
11.74
18.65
12.56
12.78
79
27.45
Gross margin%
23.29
21.63
21.61
19.00
18.25
21.00
21.52
20.43
21.04
19.46
23.04
21.00
21.02
59
10.28
Operating margin%
19.89
19.72
19.41
21.96
24.71
25.35
24.21
24.07
21.97
22.15
22.15
24.07
22.06
63
12.35
Net margin%
25.04
26.04
23.71
22.51
23.41
23.50
23.27
22.45
24.13
26.16
14.30
23.50
23.61
17
24.00
P/E ratio (avg)x
45.72
50.54
57.30
67.47
67.42
75.23
88.92
86.36
86.51
91.36
29.89
86.51
71.35
27
18.85
EV/EBITx
24.75
29.23
30.27
32.11
34.72
39.50
43.35
50.67
58.45
64.30
26.72
50.67
37.11
54
8.75
FCF yield (avg)%
26.05
29.00
29.52
30.53
32.67
30.75
30.88
28.74
31.13
29.19
8.80
30.75
30.02
9
5.90
FCF margin%
21.02
18.95
21.40
23.21
20.85
19.88
21.14
20.63
20.70
18.53
10.54
20.63
20.78
51
0.361
FCF / Net incomex
0.294
0.296
0.322
0.331
0.372
0.420
0.446
0.487
0.493
0.515
1.677
0.487
0.396
34
28.39
ROIC%
19.16
21.19
21.07
20.15
21.56
19.86
20.02
17.08
19.39
19.06
8.16
19.39
19.94
91
27.48
Return on equity%
18.49
16.65
14.53
16.89
17.74
19.91
22.29
20.69
17.99
15.69
21.83
19.91
17.87
54
8.45
Return on assets%
7.51
9.92
11.55
11.59
13.69
12.01
14.42
16.41
17.02
19.18
5.50
16.41
12.85
77
2.12
EPS$
0.97
0.99
0.97
0.88
0.93
1.01
1.03
1.07
1.15
1.03
2.34
2.17%
(0.32%)
—
2.06
EPS growth%
17.91
15.94
15.63
15.78
17.82
17.08
17.74
17.59
18.22
16.96
22.85
17.59
17.34
40
1.21
Bookvalue per sh$
2.27
2.39
2.45
2.36
2.74
3.07
3.14
3.70
4.16
4.71
1.74
11.45%
7.81%
—
2.00
FCF per share$
0.99
0.96
0.87
0.83
0.82
0.77
0.84
0.75
0.78
0.72
1.63
(2.61%)
(4.03%)
—
1.98
Dividend per sh$
0.86
0.91
0.94
1.04
1.08
1.18
1.17
1.23
1.31
1.25
1.93
3.02%
4.15%
—
12.10
Div yield (avg)%
22.90
24.79
25.36
28.12
30.08
30.42
32.03
32.21
31.78
28.91
13.64
31.78
29.50
18
20.92
Payout ratio%
11.47
14.46
15.79
16.56
14.17
15.46
17.12
19.98
18.00
19.30
15.22
18.00
16.18
56
15.74
Shares (diluted)M
19.81
20.32
19.46
18.58
18.96
17.07
17.94
17.13
15.50
14.68
15.27
(4.99%)
(1.79%)
72
18.69
Buyback yield%
1.44
0.40
0.40
0.40
1.87
0.40
0.40
0.40
0.40
0.40
9.95
0.40
0.40
69
0.287
D/E ratiox
1.488
1.483
1.667
1.498
1.667
1.549
1.462
1.651
1.726
1.727
0.471
1.651
1.600
28
26.24
Enterprise value$M
33.00
33.45
35.47
35.67
32.86
29.90
27.24
27.02
28.27
26.62
35.51
(4.13%)
(3.05%)
40
12.81
LT debt$M
4.427
4.169
4.104
4.086
3.820
4.228
3.877
4.022
3.868
3.611
20.32
(1.12%)
(1.04%)
81
Revenue
$50.65M
6.26%
1.00×
Cost of revenue
$25.50M
6.06%
0.98×
Operating expenses
$7.689M
6.70%
1.04×