12.25
Revenue$M
11.59
12.16
12.82
13.30
14.17
14.57
15.37
15.93
16.86
17.69
12.93
4.55%
4.74%
56
12.81
Revenue growth%
32.20
33.48
34.90
33.58
32.20
29.87
32.69
35.21
32.74
34.89
25.73
32.74
33.11
54
29.92
Gross margin%
16.16
15.66
17.39
18.57
21.19
20.72
18.43
19.54
18.82
16.06
13.75
18.82
18.50
31
4.61
Operating margin%
21.03
18.63
21.39
22.39
23.60
24.37
21.46
20.21
18.77
15.95
7.69
20.21
21.21
11
14.15
Net margin%
15.82
13.58
12.02
12.89
12.91
13.71
16.21
13.33
12.64
11.52
19.42
13.33
13.12
14
19.98
P/E ratio (avg)x
14.38
15.79
14.92
17.11
19.30
21.08
21.60
22.41
25.22
27.03
16.89
22.41
20.19
77
33.40
EV/EBITx
22.86
26.44
28.28
31.12
31.00
29.28
33.69
37.87
44.27
45.43
24.57
37.87
31.06
62
26.88
FCF yield (avg)%
14.47
15.71
13.06
15.51
14.32
13.15
13.33
15.16
15.36
12.89
4.33
13.33
14.39
70
11.87
FCF margin%
23.76
21.12
23.69
24.94
26.71
23.74
22.74
22.92
20.91
21.61
27.96
22.74
23.30
8
1.222
FCF / Net incomex
1.641
1.723
1.835
1.672
1.715
1.561
1.658
1.582
1.511
1.584
0.547
1.582
1.649
55
24.94
ROIC%
7.58
9.84
7.09
9.84
10.82
11.28
10.60
12.91
13.81
13.70
23.83
12.91
10.71
64
3.06
Return on equity%
25.39
27.18
28.49
26.37
24.68
25.26
23.85
22.84
21.59
19.89
7.14
22.84
24.97
88
15.25
Return on assets%
22.42
22.80
21.22
19.41
17.66
17.53
18.17
18.86
20.46
21.03
16.59
18.86
19.93
27
1.27
EPS$
1.20
1.21
1.20
1.22
1.38
1.53
1.82
1.86
2.02
2.07
1.34
8.57%
7.41%
—
11.14
EPS growth%
3.73
5.40
2.85
3.34
0.44
0.40
0.40
0.40
0.40
0.40
14.61
0.40
0.42
15
1.26
Bookvalue per sh$
0.55
0.48
0.49
0.46
0.43
0.45
0.40
0.36
0.38
0.40
0.91
(1.51%)
(3.14%)
—
0.90
FCF per share$
0.75
0.87
1.01
1.11
1.05
1.05
1.21
1.15
1.32
1.47
0.21
7.01%
6.69%
—
0.81
Dividend per sh$
1.28
1.27
1.22
1.25
1.15
1.05
1.07
1.00
1.01
0.92
1.23
(4.36%)
(2.53%)
—
4.58
Div yield (avg)%
19.42
17.68
16.08
17.18
15.04
17.76
20.63
23.55
25.43
24.85
6.91
23.55
18.59
28
10.68
Payout ratio%
4.53
4.40
4.22
5.27
2.37
0.40
3.27
4.54
5.72
8.08
18.03
4.54
4.46
36
9.610
Shares (diluted)M
8.180
8.546
9.091
9.298
9.016
9.911
9.038
8.993
8.647
8.274
9.648
(1.70%)
0.34%
59
17.00
Buyback yield%
17.33
19.89
20.76
17.99
17.96
16.71
17.53
20.43
21.29
23.68
24.95
20.43
18.94
53
0.583
D/E ratiox
1.503
1.481
1.654
1.868
2.075
2.348
2.749
3.033
2.931
3.280
1.537
2.931
2.212
55
1.571
Enterprise value$M
12.48
13.32
12.66
13.43
14.69
14.51
14.98
13.25
12.19
13.49
8.904
(1.68%)
0.15%
7
19.77
LT debt$M
6.566
6.620
7.130
8.063
7.924
7.770
8.122
8.220
7.652
7.118
8.068
(2.12%)
0.49%
51
Revenue
$17.69M
4.74%
1.00×
Cost of revenue
$9.450M
4.34%
0.96×
Operating expenses
$2.347M
5.80%
1.11×
Goodwill & intangibles
14.79%