3.158
Revenue$M
15.30
16.56
17.85
18.94
20.47
21.86
23.80
25.60
28.25
30.70
3.241
8.44%
8.11%
82
13.03
Revenue growth%
16.69
14.65
11.76
8.83
8.84
9.68
8.69
11.17
10.39
11.16
22.81
10.39
10.77
72
13.40
Gross margin%
11.87
10.32
12.96
12.45
13.53
13.28
14.65
17.21
19.94
18.25
22.16
17.21
13.40
69
9.97
Operating margin%
21.45
19.64
22.24
24.65
27.55
27.05
25.20
26.86
29.55
27.56
12.75
27.05
26.03
70
22.32
Net margin%
31.85
33.47
36.28
35.67
34.64
37.30
39.13
41.13
39.96
37.41
17.38
39.13
36.79
71
30.17
P/E ratio (avg)x
12.76
11.06
12.03
12.35
12.45
12.47
12.23
11.35
11.03
11.25
16.81
11.35
12.13
83
16.09
EV/EBITx
17.24
19.11
18.93
21.83
24.94
25.58
25.42
29.42
34.40
33.44
28.26
29.42
25.18
77
12.64
FCF yield (avg)%
21.26
20.43
18.89
16.81
19.17
19.62
19.92
18.66
16.81
18.83
9.71
18.83
19.03
49
13.65
FCF margin%
18.81
19.04
16.27
19.23
20.15
18.47
20.14
20.30
22.44
23.32
25.28
20.30
19.68
62
0.869
FCF / Net incomex
0.374
0.345
0.309
0.309
0.318
0.351
0.370
0.400
0.416
0.380
1.718
0.380
0.361
49
18.39
ROIC%
15.03
12.45
14.13
13.60
13.93
11.49
10.61
12.81
14.41
13.74
14.46
12.81
13.67
54
6.19
Return on equity%
10.59
12.55
12.35
12.58
13.10
14.27
14.83
15.57
13.32
11.80
11.22
14.27
12.84
34
20.09
Return on assets%
14.81
14.06
14.08
12.32
9.44
10.44
8.79
10.52
10.97
9.56
17.81
10.44
10.74
35
0.07
EPS$
0.19
0.20
0.20
0.21
0.24
0.27
0.28
0.28
0.31
0.32
0.08
6.14%
6.34%
—
25.84
EPS growth%
21.78
19.04
18.69
16.84
18.04
19.98
20.01
22.12
22.66
24.71
26.01
22.12
20.00
42
0.15
Bookvalue per sh$
0.35
0.32
0.34
0.37
0.39
0.37
0.35
0.32
0.30
0.32
0.21
(3.99%)
(0.47%)
—
0.08
FCF per share$
0.06
0.06
0.07
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.25
0.83%
(0.77%)
—
0.21
Dividend per sh$
0.20
0.23
0.23
0.27
0.31
0.32
0.32
0.35
0.35
0.39
0.09
4.68%
8.32%
—
21.80
Div yield (avg)%
17.00
19.39
20.25
21.92
19.01
20.06
18.78
17.06
19.78
19.69
6.08
19.69
19.54
50
2.37
Payout ratio%
16.13
18.19
15.80
17.37
17.61
19.70
19.65
20.66
17.75
16.46
5.75
19.65
17.68
60
57.49
Shares (diluted)M
55.70
56.47
56.54
52.46
49.16
49.53
47.27
53.26
53.43
56.93
55.42
2.98%
1.23%
94
17.06
Buyback yield%
7.93
6.24
6.91
5.68
4.87
6.51
5.64
3.14
5.98
5.81
5.37
5.81
5.89
70
1.743
D/E ratiox
0.184
0.174
0.155
0.163
0.146
0.156
0.158
0.148
0.132
0.143
0.135
0.148
0.156
73
3.038
Enterprise value$M
36.66
39.69
40.73
44.88
49.20
50.29
47.96
45.74
50.86
50.65
21.85
0.58%
4.71%
72
14.90
LT debt$M
19.08
21.56
25.30
27.79
28.23
32.68
32.74
35.20
34.91
38.18
6.993
6.22%
8.00%
93
Revenue
$30.70M
8.11%
1.00×
Cost of revenue
$20.25M
7.84%
0.98×
Operating expenses
$5.322M
8.58%
1.04×
Spread over hurdle
(3.52%)