63.25
Revenue$M
90.92
95.99
103.7
108.6
116.7
126.3
137.2
146.4
157.7
168.9
65.53
7.67%
7.11%
87
25.86
Revenue growth%
6.59
9.50
8.12
9.71
10.78
12.57
11.58
12.71
15.26
16.57
5.05
12.71
11.18
5
27.17
Gross margin%
3.60
1.56
2.52
5.48
6.70
8.96
7.37
5.35
3.48
6.16
22.75
6.16
5.42
91
29.33
Operating margin%
21.59
23.55
20.86
20.53
20.13
19.71
17.78
20.39
19.61
21.07
4.79
19.71
20.46
62
15.19
Net margin%
2.59
2.69
5.53
6.17
7.22
9.61
10.10
7.69
7.33
5.11
25.66
7.69
6.69
84
18.65
P/E ratio (avg)x
40.32
39.66
43.78
45.78
48.56
45.05
45.32
49.43
48.82
44.72
20.07
45.32
45.18
45
9.961
EV/EBITx
22.40
24.24
22.32
21.26
18.69
16.90
15.79
14.22
13.36
13.64
9.443
14.22
17.80
86
9.40
FCF yield (avg)%
18.93
16.89
19.61
19.17
18.53
21.24
22.07
21.37
21.73
23.28
10.22
21.73
20.42
44
9.60
FCF margin%
27.54
27.12
26.95
29.66
28.74
31.69
33.79
36.06
33.72
31.55
19.60
33.72
30.60
16
0.307
FCF / Net incomex
0.860
0.796
0.856
0.863
0.945
1.043
1.044
0.920
0.973
1.003
1.176
1.003
0.932
19
23.26
ROIC%
20.67
22.83
22.53
23.49
24.68
24.76
23.27
21.70
19.26
20.57
2.96
21.70
22.68
81
15.32
Return on equity%
12.98
15.04
17.96
20.30
21.18
18.58
19.77
18.50
21.17
19.10
17.62
19.10
18.84
91
18.89
Return on assets%
16.52
18.25
18.50
19.42
19.28
18.02
16.12
14.46
13.64
12.89
29.16
14.46
17.27
15
1.07
EPS$
0.28
0.26
0.29
0.29
0.34
0.33
0.38
0.40
0.41
0.39
1.15
2.85%
3.51%
—
2.63
EPS growth%
15.65
13.19
13.04
12.57
10.70
9.65
8.39
6.16
6.70
7.49
4.45
7.49
10.18
83
0.40
Bookvalue per sh$
1.15
1.16
1.13
1.10
1.19
1.14
1.06
1.05
1.22
1.38
0.28
2.91%
2.21%
—
0.74
FCF per share$
1.00
1.02
0.97
0.88
0.88
0.83
0.84
0.94
0.96
1.02
0.78
3.04%
0.29%
—
0.94
Dividend per sh$
0.79
0.74
0.80
0.75
0.75
0.74
0.69
0.66
0.72
0.67
1.01
(2.31%)
(0.93%)
—
25.46
Div yield (avg)%
26.17
27.69
25.13
28.10
27.15
26.28
27.17
26.84
27.69
28.95
28.43
27.17
27.16
90
26.02
Payout ratio%
18.74
19.93
22.49
21.12
20.73
18.83
17.95
19.67
22.26
23.78
26.27
19.67
20.33
69
144.0
Shares (diluted)M
248.5
274.2
325.3
335.0
372.6
381.6
414.7
419.2
412.3
444.0
149.3
3.57%
7.48%
18
10.19
Buyback yield%
15.03
15.57
13.86
14.08
14.13
16.63
16.58
17.23
15.35
15.04
13.43
16.58
15.19
9
0.260
D/E ratiox
1.967
1.808
2.046
2.035
2.293
2.176
2.098
2.334
2.385
2.645
0.990
2.334
2.137
82
199.0
Enterprise value$M
118.1
118.7
135.8
152.6
182.5
207.2
215.6
234.4
285.3
282.3
109.7
9.12%
10.11%
88
162.3
LT debt$M
55.69
57.69
62.74
60.09
61.52
64.91
59.79
57.08
58.31
60.25
143.3
(0.42%)
1.63%
84
Revenue
$168.9M
7.11%
1.00×
Cost of revenue
$110.5M
6.87%
0.98×
Operating expenses
$25.43M
7.29%
1.02×