8.546
Revenue$M
49.56
53.24
57.37
59.94
62.99
65.89
69.96
74.60
81.47
86.43
9.316
6.53%
6.19%
87
26.57
Revenue growth%
2.77
1.82
1.68
3.06
2.70
4.13
6.34
5.91
6.66
8.49
24.14
6.34
3.59
76
17.94
Gross margin%
29.44
30.90
29.15
27.17
27.19
24.48
22.51
22.83
25.72
25.16
2.91
24.48
26.44
85
7.09
Operating margin%
17.47
17.29
15.84
17.25
19.71
21.00
23.02
23.42
26.24
25.11
23.42
23.42
20.36
28
20.81
Net margin%
21.96
24.75
22.92
23.31
23.28
23.09
20.36
20.29
20.71
19.15
5.58
20.36
22.44
82
18.80
P/E ratio (avg)x
25.14
26.57
25.51
25.23
24.92
27.86
27.15
27.65
26.76
24.56
11.06
27.15
26.04
20
30.28
EV/EBITx
14.95
16.56
14.73
14.00
14.40
13.23
14.37
15.81
15.09
15.92
6.050
15.09
14.84
75
28.74
FCF yield (avg)%
15.25
16.20
13.70
14.32
14.19
13.76
11.88
11.57
14.11
12.43
18.56
12.43
13.94
85
18.54
FCF margin%
28.49
25.78
25.60
24.21
24.86
26.08
28.65
25.66
24.98
26.63
5.84
26.08
25.72
79
0.841
FCF / Net incomex
0.740
0.718
0.717
0.700
0.627
0.663
0.716
0.761
0.816
0.828
0.346
0.761
0.718
52
14.15
ROIC%
7.05
4.78
5.27
5.11
5.79
6.60
8.68
9.21
10.86
9.19
6.64
9.19
6.83
57
23.75
Return on equity%
21.29
21.66
19.14
17.87
16.30
13.64
10.97
8.66
11.55
8.98
27.84
10.97
14.97
69
28.34
Return on assets%
21.80
18.88
17.64
14.75
17.72
15.77
16.21
13.93
12.40
11.10
9.79
13.93
15.99
50
0.57
EPS$
0.40
0.38
0.39
0.41
0.41
0.44
0.48
0.54
0.51
0.48
0.58
3.09%
2.66%
—
29.58
EPS growth%
15.03
13.60
12.43
9.88
11.79
9.94
10.47
12.93
12.68
14.53
23.47
12.68
12.56
61
0.68
Bookvalue per sh$
0.37
0.33
0.35
0.35
0.36
0.38
0.41
0.44
0.43
0.46
0.23
4.64%
1.45%
—
0.71
FCF per share$
0.18
0.20
0.23
0.22
0.22
0.24
0.27
0.31
0.33
0.35
0.14
9.43%
8.30%
—
0.56
Dividend per sh$
0.39
0.36
0.36
0.36
0.39
0.40
0.42
0.44
0.41
0.42
0.57
1.44%
0.01%
—
9.02
Div yield (avg)%
35.06
35.07
36.23
37.70
34.77
32.40
31.62
30.36
30.16
32.68
3.62
31.62
33.73
61
25.57
Payout ratio%
27.07
25.93
24.73
27.49
26.95
25.97
27.82
26.90
25.09
22.09
29.09
25.97
26.43
67
49.45
Shares (diluted)M
75.57
80.57
79.33
91.83
88.68
104.2
98.09
99.18
108.2
115.0
48.05
5.33%
5.28%
84
23.02
Buyback yield%
26.00
24.02
22.34
22.35
24.52
26.08
24.65
22.57
21.18
22.32
15.99
22.57
23.29
35
1.778
D/E ratiox
0.603
0.669
0.737
0.722
0.748
0.737
0.718
0.805
0.868
0.894
0.329
0.805
0.737
19
71.16
Enterprise value$M
99.51
115.5
120.0
132.0
134.2
144.5
159.2
149.7
154.0
152.3
76.10
2.55%
4.92%
30
14.96
LT debt$M
83.55
101.1
101.5
105.2
112.0
118.3
117.8
125.6
150.0
148.8
58.07
5.85%
7.86%
22
Revenue
$86.43M
6.19%
1.00×
Cost of revenue
$50.36M
6.10%
0.99×
Operating expenses
$11.67M
5.82%
0.97×
Goodwill & intangibles
18.80%
Cash and investments
16.19%
Spread over hurdle
19.10%