59.60
Revenue$M
54.69
57.65
60.91
64.93
69.44
74.51
77.13
81.52
87.66
91.15
66.39
5.59%
5.76%
82
23.90
Revenue growth%
22.00
23.36
24.43
25.24
23.83
25.67
28.58
28.26
31.05
32.60
23.35
28.58
25.46
34
19.01
Gross margin%
18.30
18.38
17.85
19.90
21.39
18.49
16.26
18.30
19.82
22.20
25.26
18.49
18.43
14
13.37
Operating margin%
4.15
1.94
3.57
2.30
2.57
4.34
7.06
7.54
9.79
10.70
17.75
7.54
4.25
12
15.15
Net margin%
23.66
24.56
23.51
24.95
23.53
25.27
25.70
26.48
24.39
23.71
21.14
25.27
24.48
85
28.82
P/E ratio (avg)x
23.33
22.19
21.11
19.52
20.41
20.96
22.36
24.60
26.02
26.47
10.94
24.60
22.27
50
11.97
EV/EBITx
14.10
13.11
13.31
13.84
12.80
13.78
13.28
14.71
14.15
15.67
30.74
14.15
13.81
86
19.06
FCF yield (avg)%
18.36
20.09
17.72
19.68
17.15
15.17
12.32
13.79
12.81
14.34
19.79
13.79
16.16
9
18.71
FCF margin%
9.81
11.95
10.80
11.39
14.15
16.32
15.05
17.53
15.23
16.99
23.36
16.32
14.60
77
1.336
FCF / Net incomex
0.373
0.365
0.397
0.442
0.475
0.483
0.511
0.571
0.533
0.564
0.440
0.533
0.479
13
6.12
ROIC%
28.56
29.02
28.74
27.78
29.44
27.10
28.33
26.52
28.08
29.72
8.70
28.08
28.45
10
23.69
Return on equity%
20.59
20.27
19.05
18.64
17.20
14.63
15.47
12.81
14.98
12.82
27.42
14.63
16.34
47
5.79
Return on assets%
24.98
26.80
29.01
27.86
26.86
26.84
25.60
26.04
24.25
26.07
19.50
26.04
26.44
18
0.98
EPS$
4.23
4.62
4.85
5.29
4.90
5.09
5.39
5.45
5.15
5.80
1.07
3.40%
4.16%
—
18.82
EPS growth%
25.06
22.39
20.67
17.88
15.47
13.53
12.83
12.51
14.61
12.13
26.04
12.83
15.04
20
3.14
Bookvalue per sh$
8.81
9.51
9.79
10.46
10.55
12.33
14.01
15.62
14.89
15.91
6.44
8.57%
7.21%
—
2.85
FCF per share$
10.08
11.41
11.87
11.43
12.87
13.95
14.91
15.35
16.13
17.18
4.41
5.94%
7.06%
—
4.93
Dividend per sh$
7.66
8.15
8.37
9.48
11.30
11.84
12.00
13.11
13.23
14.45
1.77
5.03%
7.99%
—
8.53
Div yield (avg)%
0.40
0.40
2.70
0.66
2.49
3.84
5.37
6.01
8.47
10.40
14.35
6.01
3.27
19
17.83
Payout ratio%
26.78
23.93
26.90
29.07
30.73
29.64
29.60
28.46
29.92
30.09
4.00
29.64
29.34
42
9.669
Shares (diluted)M
8.870
8.674
8.313
8.577
8.068
7.824
8.380
8.335
7.445
6.892
9.551
(3.10%)
(2.79%)
28
28.84
Buyback yield%
14.62
13.08
12.29
12.21
10.66
13.35
10.94
11.84
9.81
10.50
5.04
10.94
12.02
83
1.454
D/E ratiox
0.179
0.164
0.172
0.156
0.149
0.140
0.142
0.148
0.139
0.141
1.060
0.141
0.148
36
24.54
Enterprise value$M
54.71
58.95
68.99
66.68
74.42
82.05
85.32
87.93
89.08
97.81
63.17
5.62%
6.71%
69
57.37
LT debt$M
114.1
127.9
129.1
152.4
156.3
164.0
193.7
205.8
238.1
272.9
26.03
11.80%
10.71%
51
Revenue
$91.15M
5.76%
1.00×
Cost of revenue
$63.80M
5.76%
1.00×
Operating expenses
$14.77M
5.26%
0.95×
Property and equipment
15.35%