8.445
Revenue$M
27.32
29.10
30.78
32.44
33.86
35.49
37.31
40.13
41.47
42.62
9.097
4.71%
5.09%
91
27.44
Revenue growth%
10.88
9.43
8.82
9.35
7.01
9.94
10.38
12.43
12.54
10.12
24.59
10.38
10.03
61
29.11
Gross margin%
19.27
17.04
17.44
18.97
16.57
15.73
16.30
14.22
12.45
14.34
24.05
14.34
16.43
81
27.36
Operating margin%
11.91
9.75
12.50
11.55
12.94
10.14
11.64
14.22
15.11
13.38
10.00
13.38
12.20
81
28.81
Net margin%
4.94
4.35
2.55
4.71
6.74
9.55
7.72
5.46
5.48
8.43
26.80
7.72
5.47
86
32.33
P/E ratio (avg)x
19.21
19.41
20.34
20.39
21.12
18.61
19.82
18.01
16.61
14.68
7.829
18.01
19.31
42
11.96
EV/EBITx
25.21
22.68
24.07
23.74
23.32
21.34
19.03
16.72
15.55
14.46
35.78
16.72
22.01
7
24.47
FCF yield (avg)%
1.21
1.06
2.41
1.70
1.73
1.25
3.88
5.34
7.88
10.78
8.33
5.34
2.07
64
7.38
FCF margin%
15.36
12.40
15.18
14.67
15.41
13.93
12.49
11.52
13.24
13.98
15.39
13.24
13.96
11
0.943
FCF / Net incomex
1.720
1.712
1.762
1.729
1.970
1.862
2.072
2.115
2.233
2.362
0.395
2.115
1.916
16
12.07
ROIC%
23.96
25.40
23.21
25.53
23.01
21.02
19.31
19.94
16.95
19.28
12.45
19.31
22.01
88
28.57
Return on equity%
26.36
26.30
26.04
24.04
25.35
25.46
26.91
25.90
28.05
27.20
18.13
26.91
26.17
69
26.14
Return on assets%
3.34
2.62
3.87
3.49
1.49
2.18
0.92
0.40
3.35
3.61
9.63
2.18
2.98
22
1.10
EPS$
1.22
1.26
1.11
1.05
0.97
0.91
0.84
0.89
0.78
0.79
1.13
(4.05%)
(3.76%)
—
25.96
EPS growth%
26.20
28.74
28.86
29.80
31.77
34.30
34.06
32.81
33.03
33.65
15.99
33.65
32.29
87
0.30
Bookvalue per sh$
0.39
0.36
0.38
0.36
0.34
0.32
0.33
0.35
0.38
0.39
0.81
2.71%
(0.68%)
—
0.93
FCF per share$
1.55
1.60
1.73
1.67
1.80
1.98
1.93
2.17
2.50
2.34
0.40
5.37%
3.90%
—
0.43
Dividend per sh$
0.37
0.36
0.34
0.33
0.35
0.38
0.35
0.37
0.39
0.36
0.33
0.72%
(0.98%)
—
27.35
Div yield (avg)%
18.63
21.12
22.43
22.40
21.30
23.90
24.52
25.19
25.61
25.24
29.90
25.19
23.17
41
17.59
Payout ratio%
6.25
4.14
2.73
2.11
4.09
1.42
0.40
0.40
1.04
0.40
7.07
0.40
1.76
23
24.19
Shares (diluted)M
37.10
42.13
44.72
53.72
62.88
72.55
72.09
69.79
79.69
93.90
24.03
8.35%
9.41%
27
13.07
Buyback yield%
10.86
11.98
10.95
12.83
15.14
16.36
19.20
20.95
22.03
23.51
18.45
20.95
15.75
27
1.711
D/E ratiox
1.314
1.394
1.349
1.364
1.385
1.351
1.461
1.536
1.400
1.371
0.512
1.400
1.378
76
19.32
Enterprise value$M
21.84
21.45
23.16
24.56
26.46
25.24
24.30
26.85
25.26
22.89
19.34
(2.86%)
1.49%
34
6.030
LT debt$M
67.43
67.16
77.49
78.23
93.79
110.0
123.3
146.3
169.3
204.7
41.41
16.89%
13.27%
36
Revenue
$42.62M
5.09%
1.00×
Cost of revenue
$20.40M
5.15%
1.01×
Operating expenses
$10.07M
5.13%
1.00×
Goodwill & intangibles
18.64%