23.38
Revenue$M
65.92
65.80
67.06
68.06
68.58
70.40
70.74
70.95
69.58
70.94
25.70
0.68%
0.65%
6
5.02
Revenue growth%
28.58
28.49
30.64
30.72
28.76
31.11
32.44
35.13
37.47
37.56
28.81
35.13
30.92
93
13.00
Gross margin%
16.06
17.89
16.53
19.37
18.35
19.22
20.76
21.02
18.27
21.19
5.33
20.76
18.78
81
23.90
Operating margin%
25.45
24.13
22.24
21.99
21.76
24.56
23.95
22.28
23.73
23.03
19.14
23.73
23.38
16
21.34
Net margin%
14.57
13.74
12.63
13.04
15.34
12.72
12.42
12.13
10.11
11.71
10.56
12.13
12.68
92
28.03
P/E ratio (avg)x
28.85
27.46
25.97
28.62
30.89
33.21
36.46
34.02
36.44
37.72
13.65
36.44
32.05
64
37.22
EV/EBITx
20.48
22.96
22.69
26.10
27.40
26.63
30.41
31.09
31.55
31.87
26.55
31.09
27.02
36
3.95
FCF yield (avg)%
18.23
21.06
22.51
24.15
24.44
24.65
23.79
26.61
26.43
27.54
27.62
26.43
24.30
66
11.75
FCF margin%
17.58
18.47
20.55
23.49
25.32
22.78
25.61
25.49
26.56
28.50
2.62
25.61
24.40
17
0.336
FCF / Net incomex
0.549
0.541
0.617
0.653
0.600
0.585
0.666
0.704
0.770
0.831
0.682
0.704
0.635
24
4.54
ROIC%
15.19
15.92
15.79
16.08
17.37
18.63
16.63
17.00
15.19
12.21
27.62
16.63
16.00
56
11.47
Return on equity%
18.91
19.30
17.94
15.17
12.69
15.37
14.53
17.46
15.82
13.15
14.50
15.37
15.60
69
24.97
Return on assets%
18.76
19.20
20.90
23.61
21.13
23.85
22.77
22.41
24.01
22.68
15.75
22.77
22.54
52
1.07
EPS$
2.13
2.03
2.06
2.03
1.78
1.77
1.72
1.74
1.88
1.79
1.17
0.03%
(1.91%)
—
11.82
EPS growth%
7.67
9.74
11.38
10.63
12.09
11.41
8.68
9.88
6.89
7.75
23.61
8.68
9.81
74
1.54
Bookvalue per sh$
1.73
1.67
1.71
1.77
1.78
1.92
1.93
1.80
1.72
1.99
1.53
2.31%
1.25%
—
0.56
FCF per share$
3.30
3.75
3.59
3.65
3.81
4.26
4.74
4.63
5.00
4.78
0.60
4.64%
4.24%
—
2.64
Dividend per sh$
2.60
2.65
2.90
2.53
2.38
2.25
2.25
2.21
2.09
2.27
0.39
(0.94%)
(0.93%)
—
9.91
Div yield (avg)%
24.69
22.63
25.61
23.08
23.30
24.59
25.40
27.01
27.64
25.68
20.07
25.68
25.04
5
6.83
Payout ratio%
16.64
19.12
21.97
21.47
20.35
17.82
16.40
19.24
18.66
16.87
13.25
17.82
18.89
70
24.52
Shares (diluted)M
32.96
36.56
41.69
44.85
42.12
41.52
41.81
48.03
55.39
53.62
25.29
4.95%
5.61%
80
22.25
Buyback yield%
19.44
19.72
20.75
18.17
16.98
14.38
14.27
11.55
13.88
12.35
28.21
13.88
15.68
40
0.842
D/E ratiox
0.542
0.513
0.529
0.589
0.552
0.608
0.631
0.672
0.595
0.546
1.129
0.608
0.571
58
56.15
Enterprise value$M
89.30
90.78
92.15
92.04
97.94
93.67
102.8
113.0
116.1
122.5
22.50
4.57%
4.75%
15
9.783
LT debt$M
79.12
83.48
96.19
94.61
94.46
97.49
98.45
103.7
121.5
142.7
9.215
8.60%
6.91%
49
Revenue
$70.94M
0.65%
1.00×
Cost of revenue
$43.41M
0.77%
1.01×
Operating expenses
$14.47M
0.51%
0.99×
Cash and investments
16.03%
Spread over hurdle
14.93%