7.077
Revenue$M
23.20
24.36
24.75
26.02
27.58
28.37
29.55
30.37
31.53
33.01
7.776
3.66%
4.07%
35
28.97
Revenue growth%
16.26
15.42
17.54
16.59
17.85
16.50
16.87
18.16
16.15
18.78
8.52
16.87
16.73
59
25.54
Gross margin%
14.38
13.59
14.81
13.56
11.55
11.29
9.39
8.41
6.98
8.55
13.69
8.55
11.42
40
24.29
Operating margin%
24.19
25.04
26.57
29.04
29.04
30.46
29.12
29.87
26.95
24.89
15.11
29.12
27.99
16
22.84
Net margin%
13.81
13.09
13.43
14.51
16.98
16.19
14.79
16.93
16.50
14.98
23.76
16.19
14.88
44
16.34
P/E ratio (avg)x
26.41
25.33
28.26
29.67
29.78
31.66
29.87
32.37
34.28
33.09
30.66
32.37
29.82
63
17.87
EV/EBITx
49.55
56.19
61.74
65.01
59.77
55.23
61.00
66.45
73.20
66.71
23.82
66.45
61.37
34
19.38
FCF yield (avg)%
2.22
0.40
2.75
0.40
1.92
0.40
0.40
0.40
2.82
4.08
21.63
0.40
1.16
61
7.17
FCF margin%
21.68
23.61
25.44
22.83
22.87
24.02
25.16
22.58
24.19
23.89
26.55
24.02
23.75
80
0.991
FCF / Net incomex
2.477
2.676
3.015
3.487
3.626
3.940
4.445
4.863
5.273
6.160
1.352
4.863
3.783
7
17.68
ROIC%
29.48
29.11
30.48
30.62
32.53
35.27
33.21
30.23
27.58
27.87
6.12
30.23
30.35
20
29.94
Return on equity%
0.40
2.84
5.64
2.79
5.27
5.39
3.35
3.01
0.40
3.27
2.68
3.27
3.14
18
12.98
Return on assets%
9.22
8.75
8.04
7.11
10.02
7.70
7.29
9.03
9.22
8.60
11.38
8.60
8.68
63
0.20
EPS$
0.40
0.44
0.47
0.45
0.46
0.50
0.50
0.49
0.48
0.52
0.22
2.64%
2.41%
—
15.45
EPS growth%
13.70
14.16
16.29
13.32
14.17
13.88
11.60
12.67
14.98
17.80
29.79
13.88
14.02
13
0.20
Bookvalue per sh$
0.10
0.11
0.11
0.12
0.12
0.12
0.12
0.11
0.12
0.12
0.13
0.23%
0.70%
—
0.09
FCF per share$
0.14
0.14
0.16
0.14
0.12
0.13
0.12
0.13
0.14
0.14
0.29
3.31%
(0.74%)
—
0.18
Dividend per sh$
0.21
0.20
0.20
0.21
0.22
0.23
0.25
0.28
0.29
0.30
0.22
6.51%
4.46%
—
9.70
Div yield (avg)%
10.79
10.35
11.29
12.94
12.12
11.03
12.41
10.03
7.57
7.52
21.48
10.03
10.91
83
22.70
Payout ratio%
8.31
5.63
3.11
1.79
3.16
5.62
5.64
4.63
6.91
5.79
25.91
5.64
5.63
60
53.11
Shares (diluted)M
40.29
38.90
40.92
44.48
48.89
51.36
50.26
49.94
55.09
57.50
50.65
3.30%
2.91%
34
14.93
Buyback yield%
29.39
30.77
29.29
31.43
29.46
29.65
29.27
31.90
33.99
31.87
12.35
31.87
30.21
24
0.205
D/E ratiox
1.049
1.093
1.116
1.123
1.232
1.312
1.423
1.367
1.387
1.375
0.194
1.375
1.272
41
6.608
Enterprise value$M
32.13
30.34
29.67
30.60
32.93
36.20
40.85
42.99
48.72
55.90
11.24
11.17%
6.56%
57
20.09
LT debt$M
16.90
18.93
21.67
22.36
24.81
28.39
30.57
33.85
38.61
41.57
18.90
10.87%
10.01%
29
Revenue
$33.01M
4.07%
1.00×
Cost of revenue
$22.01M
4.21%
1.01×
Operating expenses
$4.278M
3.71%
0.97×
Cash and investments
17.25%