50.13
Revenue$M
40.06
43.12
45.20
47.34
51.20
54.41
58.09
60.76
65.18
70.28
53.35
6.54%
6.33%
6
27.48
Revenue growth%
7.25
6.10
3.55
4.11
1.52
2.50
3.19
2.29
3.37
2.19
11.50
2.50
3.28
75
27.05
Gross margin%
14.62
14.65
14.55
12.42
11.47
8.56
10.72
10.10
11.96
11.56
23.77
10.72
11.76
31
27.94
Operating margin%
24.09
25.61
24.66
26.19
26.02
24.85
26.54
26.60
24.16
21.88
14.81
24.85
25.23
33
16.82
Net margin%
25.09
23.79
23.52
26.45
24.32
23.76
23.34
25.56
25.18
27.74
10.93
25.18
24.70
88
16.79
P/E ratio (avg)x
48.08
45.13
50.11
51.98
48.30
50.08
50.94
55.41
56.22
51.34
10.21
51.34
50.53
44
21.40
EV/EBITx
20.43
18.25
19.58
19.55
18.62
17.57
17.07
15.62
13.89
13.51
13.51
15.62
17.91
93
24.09
FCF yield (avg)%
6.75
6.04
6.66
9.47
10.26
7.80
8.83
6.88
4.33
6.59
20.87
6.88
6.82
18
25.34
FCF margin%
21.37
19.10
20.18
20.59
23.41
21.50
21.18
21.26
24.08
24.89
17.40
21.50
21.31
11
0.583
FCF / Net incomex
1.301
1.261
1.219
1.147
1.225
1.157
1.121
1.283
1.431
1.490
0.222
1.283
1.243
7
22.31
ROIC%
24.77
25.67
27.46
24.73
26.83
24.92
22.10
20.55
20.44
22.04
26.09
22.04
24.75
60
2.54
Return on equity%
10.47
7.56
7.32
8.37
6.29
9.07
7.50
6.43
5.97
3.15
8.98
6.43
7.41
77
6.78
Return on assets%
34.36
34.03
35.80
36.05
37.48
38.79
41.04
38.21
37.39
34.55
6.49
38.21
36.72
42
0.96
EPS$
1.19
1.30
1.54
1.85
1.95
2.03
2.40
2.80
3.08
3.15
1.07
10.11%
10.72%
—
7.69
EPS growth%
30.84
30.78
32.43
32.38
29.96
27.92
27.84
28.75
30.86
31.33
14.76
28.75
30.81
82
0.95
Bookvalue per sh$
0.60
0.63
0.54
0.57
0.58
0.50
0.44
0.44
0.41
0.44
0.51
(5.46%)
(3.22%)
—
0.45
FCF per share$
0.82
0.79
0.74
0.71
0.75
0.83
0.92
1.03
1.16
1.23
0.51
10.33%
4.42%
—
0.30
Dividend per sh$
2.00
2.33
2.51
2.97
2.92
3.45
3.69
3.76
4.13
4.87
1.29
10.74%
9.36%
—
17.09
Div yield (avg)%
12.96
15.40
15.16
16.84
16.93
15.86
14.84
13.26
13.82
11.95
6.89
13.82
15.00
15
18.57
Payout ratio%
12.32
11.77
9.14
6.76
8.00
10.68
10.07
11.05
10.98
9.66
10.15
10.68
10.38
8
33.04
Shares (diluted)M
49.50
50.92
46.95
53.72
60.00
59.06
58.74
56.22
59.19
56.93
33.40
(1.04%)
2.82%
47
20.29
Buyback yield%
17.06
14.39
14.46
15.38
18.36
15.87
15.12
13.47
13.70
16.55
10.51
15.12
15.25
88
0.488
D/E ratiox
2.111
2.386
2.562
2.488
2.371
2.639
2.891
3.055
2.882
3.103
0.878
2.891
2.600
40
39.79
Enterprise value$M
19.05
17.92
18.86
17.21
17.39
15.91
14.63
16.05
15.67
16.42
45.46
(1.14%)
(2.16%)
62
51.92
LT debt$M
54.36
60.34
70.64
69.50
73.13
80.00
92.93
99.37
107.4
123.6
48.72
11.07%
8.31%
52
Revenue
$70.28M
6.33%
1.00×
Cost of revenue
$45.05M
6.52%
1.02×
Operating expenses
$10.27M
5.12%
0.89×
Property and equipment
15.13%