49.21
Revenue$M
38.38
41.85
45.39
48.25
51.63
54.90
57.32
60.28
64.39
68.90
52.78
5.94%
6.53%
16
15.54
Revenue growth%
1.63
2.17
4.67
6.37
5.22
3.16
4.18
7.16
5.35
6.75
18.51
5.35
4.95
14
20.39
Gross margin%
8.20
5.97
5.38
4.09
4.31
6.23
3.89
1.35
2.51
3.96
9.68
3.89
4.20
70
16.23
Operating margin%
3.17
5.10
6.82
5.44
6.56
3.59
3.42
4.94
6.66
6.21
26.62
4.94
5.27
67
8.65
Net margin%
10.35
9.04
11.14
11.32
12.70
14.47
11.69
9.58
11.07
11.35
7.22
11.35
11.23
72
27.81
P/E ratio (avg)x
36.81
35.97
36.76
34.43
32.74
35.21
39.96
40.07
38.69
38.35
11.04
38.69
36.78
77
30.98
EV/EBITx
15.41
16.51
16.36
15.97
17.98
18.50
18.69
20.41
22.68
24.48
12.68
20.41
18.24
90
26.52
FCF yield (avg)%
3.95
1.71
1.73
0.40
0.40
2.72
1.39
0.40
0.40
2.27
2.91
1.39
1.55
61
3.45
FCF margin%
1.46
4.41
6.23
6.96
5.87
5.96
3.95
4.40
3.02
4.64
6.68
4.40
4.53
29
0.852
FCF / Net incomex
1.728
1.720
1.580
1.573
1.552
1.675
1.725
1.732
1.913
1.922
0.640
1.732
1.723
64
5.23
ROIC%
31.93
33.25
34.98
37.19
35.14
33.55
31.05
32.31
29.83
31.39
12.38
31.39
32.78
75
16.24
Return on equity%
11.66
12.66
12.75
12.76
11.01
10.79
9.53
11.65
12.78
11.19
23.91
11.19
11.65
72
10.57
Return on assets%
12.21
14.14
12.01
10.81
8.74
11.33
14.15
13.73
16.59
18.46
9.34
14.15
12.97
29
0.51
EPS$
0.64
0.59
0.65
0.62
0.59
0.60
0.58
0.57
0.61
0.67
0.56
2.66%
1.61%
—
24.88
EPS growth%
23.34
25.41
25.48
26.51
26.91
27.67
30.25
27.58
30.03
28.40
20.18
28.40
27.24
7
0.29
Bookvalue per sh$
0.70
0.67
0.74
0.70
0.77
0.86
0.84
0.80
0.84
0.96
0.59
4.52%
4.06%
—
0.22
FCF per share$
0.30
0.26
0.28
0.28
0.26
0.23
0.21
0.21
0.18
0.16
0.77
(9.59%)
(5.91%)
—
0.78
Dividend per sh$
0.74
0.72
0.74
0.70
0.66
0.66
0.61
0.58
0.56
0.49
0.98
(5.99%)
(3.79%)
—
25.13
Div yield (avg)%
29.13
26.88
25.26
23.65
26.51
26.51
25.91
26.20
26.03
25.90
12.29
26.03
26.12
36
15.82
Payout ratio%
9.02
9.35
6.52
8.81
11.05
11.26
9.29
8.90
11.08
9.45
14.19
9.45
9.32
43
36.74
Shares (diluted)M
49.81
50.54
51.27
55.33
62.84
68.75
71.35
75.77
88.62
85.98
35.27
6.47%
5.82%
63
9.83
Buyback yield%
22.22
22.55
23.60
20.78
23.26
24.31
26.34
26.51
23.88
24.19
12.39
24.31
23.74
66
1.441
D/E ratiox
2.735
2.700
2.868
3.434
3.480
3.673
3.832
3.933
4.140
4.473
0.599
3.933
3.576
46
57.70
Enterprise value$M
48.21
56.80
57.98
60.21
61.35
60.04
70.72
72.24
84.82
86.32
78.62
7.07%
5.87%
44
9.802
LT debt$M
54.55
58.00
62.25
55.48
60.54
65.90
63.96
58.36
60.96
54.30
17.18
(2.15%)
(0.20%)
51
Revenue
$68.90M
6.53%
1.00×
Cost of revenue
$31.74M
6.70%
1.02×
Operating expenses
$13.69M
6.57%
1.00×
Goodwill & intangibles
16.86%