23.12
Revenue$M
14.98
15.66
16.59
16.99
18.10
18.66
19.85
20.66
21.85
22.33
25.18
4.28%
4.68%
58
26.39
Revenue growth%
24.39
24.33
24.44
26.94
25.45
23.96
23.08
22.93
23.31
24.59
14.25
23.31
24.36
21
20.87
Gross margin%
18.51
17.00
15.81
13.89
16.70
16.37
14.28
14.36
16.13
16.97
20.91
16.13
16.25
60
29.54
Operating margin%
22.49
21.70
20.22
17.53
14.56
16.58
15.53
15.37
14.91
17.76
5.06
15.53
17.05
35
20.10
Net margin%
23.39
23.65
24.34
23.62
22.73
22.01
19.42
20.86
19.08
17.76
4.15
19.42
22.37
59
17.76
P/E ratio (avg)x
35.24
32.03
35.82
37.09
41.30
47.34
50.43
51.92
57.12
61.50
11.29
51.92
44.32
34
16.65
EV/EBITx
34.11
36.24
39.19
40.95
41.74
38.65
33.91
35.65
30.90
31.96
20.82
33.91
35.95
89
21.65
FCF yield (avg)%
24.64
23.68
24.91
23.49
21.43
21.33
22.01
19.32
18.24
16.27
22.23
19.32
21.72
8
5.25
FCF margin%
22.90
24.87
26.71
28.92
31.58
34.03
35.41
36.01
37.30
38.88
21.54
36.01
32.80
14
1.588
FCF / Net incomex
1.393
1.392
1.543
1.772
1.856
1.753
1.841
1.896
1.832
1.833
1.749
1.833
1.802
85
12.42
ROIC%
27.50
25.66
23.32
25.84
25.78
26.89
25.26
27.31
29.54
27.36
10.25
27.31
26.37
81
4.27
Return on equity%
8.65
8.47
11.08
11.24
9.87
7.82
10.62
8.83
9.83
7.49
17.62
8.83
9.33
11
9.80
Return on assets%
4.33
1.49
0.40
1.89
0.40
0.40
2.76
2.42
0.98
0.40
29.73
0.98
1.24
73
0.21
EPS$
0.27
0.23
0.22
0.23
0.22
0.19
0.18
0.16
0.17
0.18
0.23
(3.95%)
(3.44%)
—
29.30
EPS growth%
20.68
23.55
26.35
24.84
25.66
27.45
29.53
26.59
26.27
26.34
12.05
26.59
26.31
46
0.40
Bookvalue per sh$
0.72
0.76
0.85
0.99
1.19
1.32
1.54
1.69
1.70
1.78
0.12
8.46%
10.42%
—
0.19
FCF per share$
0.64
0.74
0.87
0.98
1.03
1.16
1.26
1.28
1.41
1.63
0.27
9.74%
11.29%
—
0.24
Dividend per sh$
0.20
0.20
0.19
0.19
0.19
0.20
0.23
0.26
0.26
0.29
0.16
8.73%
4.30%
—
5.43
Div yield (avg)%
3.11
5.57
5.18
6.75
6.27
8.93
8.83
11.43
12.65
15.20
18.78
11.43
7.79
89
7.46
Payout ratio%
12.92
12.88
15.08
13.21
15.65
14.69
12.75
10.19
10.56
9.34
3.36
10.56
12.90
10
34.21
Shares (diluted)M
31.52
31.53
27.52
26.63
28.67
29.21
28.83
26.98
28.74
24.96
34.58
(2.74%)
(2.80%)
76
9.19
Buyback yield%
7.69
6.91
5.83
8.13
5.58
8.55
10.40
8.88
9.46
11.37
9.91
9.46
8.34
45
1.375
D/E ratiox
1.062
1.139
1.217
1.140
1.117
1.162
1.235
1.143
1.214
1.218
1.708
1.214
1.153
26
12.10
Enterprise value$M
20.05
20.84
24.15
24.77
26.24
28.26
30.44
30.63
35.82
35.58
21.31
6.28%
7.57%
34
15.38
LT debt$M
25.59
26.96
27.57
29.32
33.91
34.06
36.14
35.02
36.48
36.49
16.50
1.48%
4.29%
65
Revenue
$22.33M
4.68%
1.00×
Cost of revenue
$11.26M
5.14%
1.05×
Operating expenses
$5.119M
4.24%
0.96×
Goodwill & intangibles
16.31%