9.542
Revenue$M
88.83
94.98
102.8
109.0
117.8
126.5
133.7
142.7
150.7
164.9
9.988
6.95%
7.31%
20
4.38
Revenue growth%
7.09
6.28
7.39
7.75
8.10
10.45
8.84
10.77
8.40
10.20
22.88
10.20
8.25
32
7.87
Gross margin%
15.64
14.86
12.85
12.32
12.36
10.44
8.84
7.17
7.41
8.15
24.58
8.15
11.38
6
27.28
Operating margin%
27.16
25.48
23.24
25.83
27.08
26.63
26.60
24.79
27.21
25.67
11.64
26.60
26.21
14
20.71
Net margin%
27.49
27.22
26.15
28.18
28.06
31.03
33.67
35.63
35.74
36.08
5.52
35.63
29.61
81
11.77
P/E ratio (avg)x
13.63
13.41
11.69
10.45
10.67
10.82
9.473
9.773
9.949
10.23
26.45
9.949
10.56
73
26.95
EV/EBITx
22.11
19.12
16.66
16.77
17.87
17.82
15.52
15.60
15.36
15.04
14.44
15.52
16.71
54
23.91
FCF yield (avg)%
28.19
25.75
25.35
24.60
26.32
27.35
25.92
27.52
26.23
25.83
13.04
26.23
26.07
60
22.47
FCF margin%
31.12
31.38
28.78
29.77
27.75
28.46
29.39
29.62
29.94
28.64
4.81
29.39
29.51
56
0.409
FCF / Net incomex
1.258
1.231
1.300
1.141
1.142
1.022
0.942
0.959
1.026
1.045
0.825
1.022
1.093
83
22.61
ROIC%
13.98
15.76
17.42
14.67
14.06
16.61
17.09
15.75
18.13
15.54
10.65
16.61
15.76
29
22.15
Return on equity%
18.13
19.01
21.06
22.24
21.41
24.34
22.36
24.00
25.46
23.71
8.85
24.00
22.30
21
15.69
Return on assets%
16.28
15.56
15.20
16.75
14.57
13.98
14.47
14.02
14.78
16.94
19.09
14.47
14.99
75
2.59
EPS$
3.92
4.06
4.50
4.73
4.76
4.87
5.21
5.30
6.22
6.46
2.73
6.32%
6.12%
—
6.10
EPS growth%
8.27
5.40
5.37
3.05
5.70
6.00
3.91
1.10
1.76
1.85
15.94
1.85
4.64
38
2.28
Bookvalue per sh$
3.60
4.05
4.55
5.30
6.22
6.28
6.12
7.16
7.00
7.11
1.75
2.72%
8.27%
—
1.99
FCF per share$
2.39
2.48
2.87
3.20
3.12
3.75
4.30
4.19
5.01
6.05
1.38
14.13%
11.68%
—
1.60
Dividend per sh$
2.78
3.25
3.75
4.10
4.79
4.83
4.67
5.58
5.96
6.67
2.19
6.82%
10.38%
—
25.85
Div yield (avg)%
16.37
18.90
17.35
18.37
17.02
14.55
16.36
13.48
12.68
11.96
23.19
13.48
16.37
60
13.61
Payout ratio%
7.61
8.52
8.15
9.08
11.41
12.15
12.79
13.06
10.53
12.94
25.33
12.79
10.97
37
34.56
Shares (diluted)M
47.15
46.80
46.82
48.16
49.25
52.46
48.93
48.77
54.61
59.32
34.02
3.79%
3.68%
49
14.59
Buyback yield%
23.30
21.15
23.29
22.71
21.65
21.59
19.19
16.88
16.07
16.29
6.19
16.88
21.37
56
0.329
D/E ratiox
2.731
2.621
3.017
3.106
2.915
3.264
3.176
3.512
3.430
3.978
0.446
3.430
3.141
75
110.3
Enterprise value$M
41.50
40.29
44.38
50.24
50.93
53.83
54.64
52.74
52.55
54.04
89.55
1.19%
3.52%
55
143.2
LT debt$M
102.5
94.96
97.03
109.2
99.18
104.9
117.2
107.3
97.07
109.6
42.37
2.02%
0.63%
50
Revenue
$164.9M
7.31%
1.00×
Cost of revenue
$99.84M
7.37%
1.01×
Operating expenses
$25.53M
6.33%
0.91×