42.69
Revenue$M
69.99
75.33
80.32
82.97
88.48
93.96
97.39
103.9
109.4
114.9
45.16
5.37%
5.53%
28
29.12
Revenue growth%
19.20
21.68
19.75
20.13
21.72
22.93
25.32
25.73
25.07
24.50
27.40
25.07
22.32
6
23.88
Gross margin%
30.76
29.36
27.66
27.38
30.04
30.43
28.49
26.06
27.42
27.72
14.22
27.72
28.11
24
29.76
Operating margin%
27.90
30.57
27.86
29.19
26.78
27.81
26.93
25.43
26.95
27.09
20.67
26.95
27.45
62
16.02
Net margin%
19.31
21.94
21.42
20.24
17.90
18.33
20.05
22.02
23.59
22.24
24.73
22.02
20.83
55
25.05
P/E ratio (avg)x
18.38
19.49
19.25
17.99
16.28
16.71
16.08
15.39
14.87
15.95
11.03
15.95
16.49
49
14.32
EV/EBITx
22.45
22.79
22.93
22.14
21.49
23.41
25.81
29.82
31.92
34.63
34.27
29.82
23.17
95
9.38
FCF yield (avg)%
14.64
15.04
17.06
15.94
14.08
11.99
10.88
12.37
12.51
14.93
28.56
12.37
14.36
11
12.41
FCF margin%
18.61
16.94
19.90
20.43
19.60
18.81
16.46
19.35
17.35
15.52
12.38
17.35
18.71
13
1.727
FCF / Net incomex
0.774
0.834
0.810
0.801
0.802
0.768
0.766
0.828
0.768
0.756
0.739
0.768
0.787
42
10.73
ROIC%
7.48
9.62
9.41
10.59
13.39
15.63
12.90
10.00
11.67
9.86
3.56
11.67
10.30
73
20.08
Return on equity%
31.08
28.84
30.34
29.61
31.87
30.11
31.07
29.05
29.54
28.17
8.48
29.54
29.86
79
16.61
Return on assets%
19.26
19.72
18.52
15.73
18.04
18.57
16.05
17.57
14.58
14.96
7.33
16.05
17.80
37
1.97
EPS$
1.77
1.77
1.81
1.70
1.77
1.88
1.88
1.80
1.91
1.98
2.05
2.32%
1.75%
—
8.91
EPS growth%
0.40
3.23
6.21
6.32
8.99
10.52
12.65
14.82
11.98
13.71
10.41
12.65
9.76
19
3.33
Bookvalue per sh$
6.57
6.78
7.71
8.19
8.71
9.17
9.82
11.42
12.42
13.45
3.01
9.07%
9.03%
—
1.18
FCF per share$
2.87
3.16
2.94
2.86
2.65
2.79
2.73
3.15
3.10
3.18
4.50
3.73%
1.90%
—
4.19
Dividend per sh$
2.20
2.34
2.42
2.53
2.39
2.29
2.16
2.12
2.09
2.03
1.66
(3.22%)
(0.31%)
—
18.32
Div yield (avg)%
24.22
25.56
27.26
27.41
28.89
28.18
27.85
27.65
26.32
28.13
19.86
27.85
27.53
49
9.05
Payout ratio%
19.25
22.23
21.73
21.15
19.89
18.09
16.14
18.22
20.77
21.80
27.67
18.22
20.33
7
21.42
Shares (diluted)M
26.98
28.39
31.96
28.61
31.10
32.67
31.42
28.49
31.16
33.63
22.56
1.58%
2.73%
83
20.71
Buyback yield%
19.94
20.39
21.39
20.29
21.86
19.15
17.74
18.12
16.09
15.25
23.68
17.74
19.54
16
0.479
D/E ratiox
0.527
0.551
0.561
0.574
0.543
0.603
0.586
0.643
0.665
0.592
0.746
0.603
0.580
30
55.76
Enterprise value$M
23.20
21.38
21.04
21.42
22.55
24.29
23.05
23.65
24.27
24.01
15.88
1.27%
0.36%
51
9.380
LT debt$M
44.69
40.23
44.80
47.83
44.56
49.69
52.26
58.56
59.59
56.47
113.9
4.85%
1.26%
69
Revenue
$114.9M
5.53%
1.00×
Cost of revenue
$63.84M
5.63%
1.01×
Operating expenses
$17.96M
5.21%
0.97×
Goodwill & intangibles
17.29%
Spread over hurdle
25.55%