23.89
Revenue$M
17.97
18.58
19.20
19.75
21.18
21.82
23.17
24.39
25.28
26.79
25.61
4.81%
4.48%
21
2.47
Revenue growth%
6.91
7.46
6.64
5.51
7.71
6.04
4.40
5.98
8.14
9.62
15.28
6.04
6.78
91
18.86
Gross margin%
14.17
14.52
13.77
16.42
13.57
12.26
9.89
10.42
11.39
10.07
24.88
10.42
12.91
89
13.00
Operating margin%
14.81
11.91
10.64
13.05
13.10
11.31
12.53
9.96
12.57
13.25
21.25
12.53
12.55
76
6.09
Net margin%
15.58
17.88
17.33
17.22
19.22
17.00
19.19
17.39
18.40
19.09
27.37
18.40
17.63
11
37.27
P/E ratio (avg)x
24.57
25.86
27.71
29.43
32.89
36.15
42.66
49.65
50.24
53.64
15.23
49.65
34.52
14
18.83
EV/EBITx
39.35
39.84
38.40
40.79
45.31
53.07
58.90
60.58
64.23
70.92
18.43
60.58
49.19
72
2.48
FCF yield (avg)%
5.99
6.83
8.81
6.11
5.39
5.05
4.98
6.56
6.01
8.47
24.78
6.01
6.06
27
24.74
FCF margin%
29.39
31.08
30.39
28.70
30.50
31.49
29.82
29.48
28.26
31.10
25.54
29.82
30.11
35
0.781
FCF / Net incomex
1.718
1.873
2.093
2.070
2.344
2.495
2.620
2.516
2.635
2.763
1.206
2.620
2.420
76
10.24
ROIC%
14.87
12.76
13.35
15.08
14.98
12.27
11.13
9.42
8.34
9.49
12.19
9.49
12.52
59
5.89
Return on equity%
28.29
29.69
29.50
27.52
28.59
28.54
28.64
29.66
29.73
29.74
10.80
29.66
29.07
81
4.38
Return on assets%
13.36
15.37
15.45
15.16
15.75
18.39
15.86
14.79
15.76
17.43
8.06
15.86
15.60
65
0.43
EPS$
0.94
1.04
1.02
0.99
0.92
1.03
1.02
1.11
1.04
1.13
0.47
4.03%
3.14%
—
18.25
EPS growth%
17.86
15.61
17.02
18.82
16.52
14.79
16.87
16.74
17.51
14.55
2.19
16.74
16.80
65
0.39
Bookvalue per sh$
0.36
0.40
0.43
0.46
0.50
0.51
0.53
0.62
0.68
0.77
0.38
9.08%
9.26%
—
0.63
FCF per share$
0.76
0.77
0.82
0.79
0.86
0.86
0.86
0.81
0.79
0.82
0.23
(0.99%)
1.21%
—
0.62
Dividend per sh$
0.49
0.56
0.56
0.62
0.67
0.78
0.84
0.97
1.04
1.15
0.21
11.59%
8.95%
—
6.23
Div yield (avg)%
27.54
26.30
23.38
25.07
24.98
23.80
25.82
23.49
22.02
23.17
23.25
23.49
24.39
53
5.85
Payout ratio%
26.69
29.02
28.24
30.19
28.31
26.18
26.97
27.41
28.26
28.17
13.46
27.41
28.21
49
27.26
Shares (diluted)M
42.74
50.43
57.10
65.06
63.37
65.54
70.75
69.95
68.22
77.30
27.88
4.06%
7.61%
68
22.57
Buyback yield%
12.40
15.03
17.67
19.01
20.72
18.91
17.28
18.48
18.04
17.31
13.17
18.04
17.85
70
1.531
D/E ratiox
0.989
0.888
0.830
0.731
0.682
0.606
0.540
0.477
0.487
0.523
1.537
0.523
0.644
89
14.46
Enterprise value$M
16.21
17.09
15.12
16.34
15.87
16.06
15.53
15.55
15.22
14.83
6.783
(1.35%)
(0.79%)
50
10.04
LT debt$M
19.53
18.34
20.03
22.36
22.85
22.53
21.21
24.20
25.35
26.33
20.12
2.88%
3.10%
40
Revenue
$26.79M
4.48%
1.00×
Cost of revenue
$15.58M
4.68%
1.02×
Operating expenses
$3.965M
4.04%
0.96×
Goodwill & intangibles
19.55%
Spread over hurdle
44.85%