5.288
Revenue$M
15.15
15.91
16.57
17.65
18.64
20.16
21.62
22.82
23.92
26.06
5.569
6.93%
6.47%
82
8.65
Revenue growth%
18.76
20.31
21.85
19.42
20.96
18.95
17.33
15.93
15.31
14.02
7.31
15.93
18.86
17
26.66
Gross margin%
6.43
8.22
10.24
11.42
13.90
12.43
12.21
12.27
10.63
13.07
21.89
12.27
11.82
7
27.11
Operating margin%
6.44
9.20
9.73
11.72
9.63
7.10
6.69
5.83
8.16
10.68
25.76
7.10
8.68
93
12.06
Net margin%
32.18
33.12
35.52
33.80
31.26
29.89
30.63
30.42
32.01
31.51
13.23
30.63
31.76
54
36.25
P/E ratio (avg)x
4.638
4.894
5.006
4.581
4.570
4.250
4.172
4.064
3.580
3.379
27.75
4.064
4.410
33
10.47
EV/EBITx
22.15
23.21
24.82
25.77
27.81
29.78
28.81
26.40
24.40
24.69
32.57
26.40
25.29
21
15.79
FCF yield (avg)%
5.31
5.14
7.42
9.11
7.29
6.15
8.05
7.21
7.49
8.37
22.85
7.49
7.35
94
7.39
FCF margin%
11.03
13.04
15.90
15.99
17.01
18.67
18.66
20.01
17.15
15.22
14.44
18.66
16.50
14
0.540
FCF / Net incomex
1.866
1.824
1.635
1.829
1.932
2.132
2.350
2.506
2.280
2.235
0.694
2.280
2.032
81
8.17
ROIC%
9.74
9.97
11.87
13.75
14.75
14.63
15.92
17.88
20.20
21.88
6.20
17.88
14.69
83
7.70
Return on equity%
19.09
20.48
21.97
22.56
24.15
24.06
24.94
22.26
21.55
18.61
28.56
22.26
22.11
29
23.41
Return on assets%
20.24
19.05
18.53
17.66
15.22
12.50
11.26
13.23
10.88
9.91
17.65
11.26
14.23
57
0.72
EPS$
0.30
0.34
0.40
0.40
0.42
0.42
0.42
0.40
0.43
0.51
0.78
4.04%
7.35%
—
22.48
EPS growth%
30.45
28.38
25.81
26.07
25.43
28.30
26.19
26.12
25.92
27.80
20.49
26.19
26.15
19
0.81
Bookvalue per sh$
3.02
3.33
3.75
4.34
5.07
5.78
6.66
7.78
8.68
8.34
1.07
10.48%
11.11%
—
0.52
FCF per share$
2.61
3.00
2.91
2.97
2.86
2.95
2.92
3.39
3.89
4.36
0.83
8.80%
5.91%
—
0.39
Dividend per sh$
0.42
0.46
0.51
0.49
0.48
0.52
0.54
0.54
0.54
0.51
1.18
1.05%
3.21%
—
11.81
Div yield (avg)%
17.83
15.71
15.69
14.12
15.07
13.62
12.61
14.57
12.48
13.06
18.35
13.06
14.34
21
28.43
Payout ratio%
19.38
20.82
22.33
21.86
23.15
24.40
27.16
27.25
25.44
27.18
13.20
27.16
23.78
6
22.51
Shares (diluted)M
21.07
21.75
19.87
18.61
20.57
22.24
24.81
26.99
25.81
25.16
23.04
4.12%
0.85%
76
11.02
Buyback yield%
1.40
3.21
3.27
0.60
0.40
0.40
2.45
1.99
1.77
4.64
24.95
1.99
1.88
22
1.055
D/E ratiox
2.067
2.359
2.660
3.082
3.518
4.067
4.377
4.581
4.382
4.385
1.294
4.382
3.792
24
10.22
Enterprise value$M
10.13
9.634
10.98
10.56
10.16
10.71
11.11
10.45
10.73
10.70
11.50
1.06%
0.78%
81
5.843
LT debt$M
8.709
8.530
8.415
9.551
10.69
12.65
14.48
15.95
18.75
21.63
28.08
15.14%
10.58%
14
Revenue
$26.06M
6.47%
1.00×
Cost of revenue
$15.08M
6.09%
0.97×
Operating expenses
$3.776M
7.24%
1.08×
Goodwill & intangibles
21.39%
Spread over hurdle
21.23%