9.330
Revenue$M
10.21
11.12
12.27
12.96
13.82
14.93
15.91
17.21
18.48
9.643
10.55
7.36%
7.93%
52
8.02
Revenue growth%
5.32
5.80
7.46
8.59
11.04
11.17
13.93
14.19
12.41
21.73
7.77
12.41
9.82
33
10.73
Gross margin%
21.14
18.22
19.75
19.65
21.37
20.70
19.61
21.04
21.08
8.58
9.07
21.04
20.23
6
9.23
Operating margin%
25.03
23.08
23.98
21.66
22.17
24.08
27.07
27.59
30.34
7.36
8.99
27.07
24.03
23
12.91
Net margin%
22.27
21.92
24.34
26.74
24.09
23.29
23.53
21.70
22.31
3.26
26.28
23.29
22.80
11
27.74
P/E ratio (avg)x
49.59
46.78
53.44
52.37
56.99
54.24
62.43
63.57
74.03
32.28
36.97
62.43
53.84
10
18.90
EV/EBITx
31.70
31.61
32.30
33.89
30.71
31.42
33.23
30.64
31.10
26.55
10.55
31.10
31.65
72
7.14
FCF yield (avg)%
4.43
6.54
6.74
8.25
6.27
7.49
8.87
8.90
6.86
22.53
23.84
7.49
6.80
59
25.22
FCF margin%
13.10
11.93
14.36
11.81
11.31
9.01
9.25
10.16
10.58
15.52
25.19
10.16
11.56
50
0.954
FCF / Net incomex
1.094
0.983
0.940
0.975
0.979
0.898
0.947
1.024
1.002
1.730
1.389
0.979
0.981
77
9.03
ROIC%
4.70
6.06
8.57
10.86
8.48
6.88
6.49
3.81
4.45
17.55
20.21
6.49
6.69
79
21.75
Return on equity%
22.04
21.09
21.88
22.32
22.52
21.16
18.62
20.47
20.03
29.50
29.44
20.47
21.39
82
20.56
Return on assets%
23.45
23.13
23.80
25.94
27.30
29.33
29.99
31.22
32.58
21.02
2.45
29.99
26.62
79
0.21
EPS$
0.41
0.44
0.45
0.40
0.44
0.40
0.36
0.33
0.34
0.23
0.25
(3.34%)
(2.59%)
—
13.89
EPS growth%
18.46
17.85
17.13
16.26
19.14
21.06
19.45
19.99
21.20
25.29
24.39
19.99
19.06
91
0.23
Bookvalue per sh$
0.50
0.55
0.60
0.64
0.74
0.85
0.96
1.00
1.06
0.32
0.70
10.58%
8.90%
—
0.28
FCF per share$
1.22
1.39
1.52
1.72
1.79
1.81
2.01
1.95
2.01
0.50
0.53
3.12%
6.84%
—
0.49
Dividend per sh$
0.44
0.43
0.42
0.38
0.38
0.35
0.32
0.30
0.32
0.36
0.56
(3.13%)
(3.11%)
—
27.33
Div yield (avg)%
11.61
10.12
9.68
7.03
4.14
4.63
4.55
4.96
5.35
9.73
12.90
4.63
6.19
74
12.57
Payout ratio%
33.55
34.49
37.23
38.00
35.89
35.29
38.29
36.44
37.23
14.03
26.41
36.44
36.17
30
9.499
Shares (diluted)M
12.64
13.01
12.12
13.13
12.20
13.55
13.56
14.56
14.78
9.632
9.512
2.40%
1.23%
92
3.87
Buyback yield%
30.81
31.57
34.04
33.18
30.89
30.01
27.24
25.72
22.93
8.55
2.97
27.24
30.41
6
1.627
D/E ratiox
2.146
2.348
2.462
2.769
2.592
2.631
2.775
2.851
2.818
1.709
0.128
2.775
2.611
45
4.452
Enterprise value$M
18.21
21.34
22.62
24.87
26.37
28.05
28.21
28.76
34.34
8.537
7.070
6.66%
8.39%
72
10.37
LT debt$M
1.799
1.908
1.749
1.821
1.967
1.816
1.865
1.627
1.707
5.121
5.455
(1.27%)
(0.31%)
11
Revenue
$18.48M
7.93%
1.00×
Cost of revenue
$12.78M
7.99%
1.01×
Operating expenses
$4.035M
8.12%
1.02×
Property and equipment
21.03%
Spread over hurdle
(2.52%)