8.835
Revenue$M
41.65
44.48
47.65
50.54
53.40
55.71
58.04
62.13
66.67
70.63
9.308
5.75%
6.00%
12
15.65
Revenue growth%
8.26
5.75
7.13
7.49
5.59
3.19
5.96
8.85
9.70
7.26
27.43
7.26
7.20
76
9.15
Gross margin%
27.58
27.34
29.69
26.79
26.91
28.89
29.15
28.45
27.19
27.42
9.26
28.45
27.50
37
21.28
Operating margin%
18.23
20.85
20.42
20.35
21.71
19.81
18.43
20.74
23.23
22.50
18.13
20.74
20.58
14
20.40
Net margin%
15.90
13.63
13.99
15.37
13.29
12.49
10.28
8.53
9.40
8.60
16.35
9.40
12.89
55
32.65
P/E ratio (avg)x
7.920
7.286
8.043
8.345
8.921
9.760
10.33
11.15
12.36
11.62
17.63
11.15
9.340
41
14.62
EV/EBITx
24.83
27.18
28.17
31.90
32.89
31.71
31.54
32.12
31.29
30.99
29.86
31.54
31.41
36
4.30
FCF yield (avg)%
8.87
7.88
9.19
8.30
7.16
9.67
11.16
12.28
14.84
15.58
22.28
12.28
9.43
39
6.74
FCF margin%
23.40
24.60
25.35
23.91
26.03
28.62
31.11
31.63
29.35
30.78
21.32
30.78
27.33
48
1.328
FCF / Net incomex
2.624
3.065
3.555
3.999
4.455
4.886
5.282
6.027
6.776
6.719
1.712
6.027
4.670
40
29.94
ROIC%
9.18
10.80
7.95
6.27
5.19
6.81
3.88
2.53
5.35
4.93
13.30
4.93
5.81
27
19.60
Return on equity%
2.62
1.14
3.49
1.60
0.42
1.66
0.50
0.40
0.40
1.60
4.33
0.50
1.37
42
7.07
Return on assets%
27.72
29.51
30.64
29.44
26.59
27.71
25.67
25.86
23.40
26.40
29.44
25.86
27.15
54
0.36
EPS$
0.95
1.03
0.95
0.97
1.07
0.97
1.06
1.12
1.06
1.18
0.37
1.94%
1.36%
—
27.92
EPS growth%
20.96
18.98
20.69
20.50
20.88
19.30
18.56
19.19
17.98
20.21
24.75
19.19
19.76
44
1.34
Bookvalue per sh$
0.63
0.61
0.61
0.64
0.65
0.71
0.72
0.72
0.71
0.66
0.76
0.25%
0.32%
—
1.37
FCF per share$
0.75
0.77
0.69
0.61
0.55
0.53
0.56
0.60
0.60
0.66
0.91
3.68%
(2.23%)
—
0.69
Dividend per sh$
1.61
1.72
1.66
1.76
1.70
1.81
1.81
1.87
1.77
1.92
0.46
2.54%
1.39%
—
10.63
Div yield (avg)%
10.66
12.26
14.44
11.60
11.32
11.82
13.32
14.32
16.26
15.74
26.41
14.32
12.79
13
5.72
Payout ratio%
1.28
3.39
3.16
4.62
2.54
4.41
1.62
3.16
1.55
0.40
3.51
1.62
2.85
88
60.62
Shares (diluted)M
54.29
56.76
50.89
55.98
60.15
63.96
60.94
60.25
61.61
69.46
60.79
2.92%
2.15%
90
10.50
Buyback yield%
7.58
7.77
8.06
9.95
7.69
5.40
5.00
7.47
10.03
7.98
18.47
7.47
7.73
19
1.385
D/E ratiox
2.002
2.344
2.338
2.393
2.304
2.726
2.750
3.016
3.077
3.203
1.362
3.016
2.560
84
38.25
Enterprise value$M
13.15
13.74
12.17
12.27
13.38
14.10
15.34
16.12
17.50
16.61
88.51
4.43%
1.48%
27
38.80
LT debt$M
33.58
35.74
38.52
39.52
39.81
45.05
52.17
58.77
62.71
63.24
70.79
9.70%
6.94%
43
Revenue
$70.63M
6.00%
1.00×
Cost of revenue
$39.49M
5.92%
0.99×
Operating expenses
$16.51M
6.05%
1.00×
Goodwill & intangibles
16.47%