8.387
Revenue$M
14.44
14.41
14.46
14.79
15.16
15.32
15.58
16.20
16.74
17.38
9.021
2.77%
2.19%
49
22.16
Revenue growth%
22.29
23.82
21.71
22.13
19.34
16.63
16.69
19.67
22.57
21.19
28.28
19.67
21.45
27
20.73
Gross margin%
2.75
3.84
1.23
0.40
0.40
0.40
0.40
0.40
0.40
0.41
26.15
0.40
0.40
12
24.95
Operating margin%
26.30
23.36
21.17
21.91
24.41
27.08
29.68
27.39
24.91
26.46
16.65
27.08
25.60
12
25.97
Net margin%
28.36
26.74
26.91
24.19
25.63
23.55
26.39
25.84
24.26
23.16
13.06
24.26
25.73
46
6.685
P/E ratio (avg)x
33.50
30.69
32.07
34.68
33.13
34.00
29.70
27.38
24.12
23.65
6.031
27.38
31.38
74
12.48
EV/EBITx
23.50
24.46
27.09
27.71
29.77
32.32
34.37
31.94
31.02
28.76
18.72
31.94
29.27
82
19.92
FCF yield (avg)%
23.92
26.14
28.29
25.81
26.73
26.29
28.96
29.80
30.96
28.47
29.95
28.96
27.51
94
9.54
FCF margin%
17.34
14.47
12.16
11.69
10.69
13.39
12.72
11.05
11.48
10.18
19.16
11.48
11.93
63
1.260
FCF / Net incomex
1.686
1.908
2.021
1.937
1.927
1.840
1.773
1.694
1.628
1.650
0.643
1.694
1.807
88
6.69
ROIC%
22.94
25.62
24.86
25.17
24.58
23.71
23.53
25.10
25.76
27.91
12.44
25.10
24.98
15
19.66
Return on equity%
24.45
24.42
23.96
24.23
22.49
19.68
20.32
17.97
16.49
18.77
8.54
18.77
21.40
86
24.42
Return on assets%
22.18
22.00
20.27
21.17
19.94
20.64
23.00
21.71
23.41
23.08
22.28
23.00
21.85
48
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.69%
4.35%
—
9.46
EPS growth%
8.44
6.38
5.01
3.26
4.83
4.03
4.57
6.93
9.61
7.42
27.66
6.93
5.70
41
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.54%
2.88%
—
—
FCF per share$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
12.80%
12.86%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.74%
5.01%
—
19.85
Div yield (avg)%
21.92
24.44
26.17
28.35
30.69
30.97
33.13
35.75
36.64
34.24
18.03
34.24
30.83
28
9.31
Payout ratio%
9.75
10.55
10.13
8.81
6.52
5.64
4.29
5.66
7.97
9.39
25.76
5.66
8.39
92
4.800
Shares (diluted)B
8.213
9.721
10.78
12.73
15.18
17.13
19.34
22.99
22.44
25.97
4.772
11.33%
14.22%
63
2.27
Buyback yield%
11.68
13.42
11.84
10.49
10.06
7.16
9.22
9.58
9.83
7.15
9.31
9.22
9.94
74
0.274
D/E ratiox
1.854
1.833
1.887
2.065
1.932
2.187
2.048
2.266
2.544
2.571
0.902
2.266
2.057
32
5.319
Enterprise value$M
25.17
26.67
30.17
35.83
40.53
40.78
42.40
42.97
51.29
56.12
7.243
6.72%
9.36%
20
2.417
LT debt$M
17.14
18.32
17.18
18.68
20.19
22.11
19.57
18.45
19.55
18.04
15.35
(2.23%)
1.09%
89
Revenue
$17.38M
2.19%
1.00×
Cost of revenue
$9.716M
2.17%
1.00×
Operating expenses
$2.915M
2.09%
0.99×
Goodwill & intangibles
16.35%