57.81
Revenue$M
77.60
81.87
84.40
88.67
93.99
97.70
102.1
106.2
112.6
119.5
60.18
4.92%
4.84%
45
11.03
Revenue growth%
10.91
12.22
11.81
10.83
10.29
11.26
13.37
13.49
14.05
15.75
25.75
13.49
12.01
25
9.63
Gross margin%
16.82
18.27
19.18
21.73
23.21
21.53
21.13
22.60
22.50
21.11
14.85
21.53
21.33
30
8.29
Operating margin%
30.46
31.73
30.95
30.09
32.11
34.15
34.84
33.12
34.22
37.00
26.48
34.22
32.62
42
7.04
Net margin%
30.78
30.62
32.94
32.00
33.72
34.83
36.88
36.24
36.65
34.40
26.12
36.24
34.06
60
25.65
P/E ratio (avg)x
40.14
41.11
42.88
44.49
44.55
42.70
46.26
50.24
48.07
56.27
17.43
48.07
44.52
30
16.65
EV/EBITx
25.50
29.32
32.26
36.44
36.75
37.88
41.10
41.19
47.04
47.08
10.71
41.19
37.31
37
8.91
FCF yield (avg)%
25.58
23.27
22.23
22.16
23.21
21.95
19.08
20.99
23.21
26.04
12.75
21.95
22.72
90
2.33
FCF margin%
26.60
26.97
27.41
27.57
27.36
30.34
27.92
26.34
29.09
31.32
23.76
29.09
27.49
71
0.198
FCF / Net incomex
0.173
0.186
0.199
0.201
0.215
0.240
0.249
0.296
0.307
0.343
1.352
0.296
0.227
11
27.95
ROIC%
18.92
19.80
21.51
23.16
25.94
25.99
28.12
25.12
23.91
23.68
24.57
25.12
23.80
41
10.98
Return on equity%
14.58
15.81
13.80
16.35
15.95
16.04
14.95
12.80
12.57
11.40
2.25
12.80
14.76
71
14.05
Return on assets%
28.08
27.00
29.71
30.90
31.03
32.89
34.94
37.73
39.90
41.25
5.66
37.73
31.96
47
0.56
EPS$
0.60
0.69
0.77
0.79
0.84
0.82
0.95
1.03
1.15
1.16
0.58
6.76%
6.09%
—
17.77
EPS growth%
4.87
6.50
4.20
5.85
4.84
6.54
5.94
3.16
3.06
2.96
25.16
3.16
4.86
42
0.53
Bookvalue per sh$
0.55
0.54
0.57
0.60
0.69
0.79
0.91
1.06
1.04
1.16
0.28
10.98%
7.24%
—
0.22
FCF per share$
0.25
0.22
0.19
0.17
0.15
0.13
0.14
0.14
0.14
0.13
0.24
(2.75%)
(6.00%)
—
0.48
Dividend per sh$
0.64
0.63
0.71
0.68
0.66
0.71
0.78
0.76
0.76
0.85
0.42
5.15%
3.57%
—
17.59
Div yield (avg)%
23.57
24.17
23.76
25.97
27.70
27.19
24.81
22.82
24.95
22.73
15.05
24.81
24.49
40
13.32
Payout ratio%
20.70
18.51
19.06
19.31
18.29
16.44
16.60
14.06
12.48
13.74
22.24
14.06
17.45
67
71.22
Shares (diluted)M
80.98
84.14
88.19
86.84
78.87
77.35
82.31
93.11
103.6
108.1
70.75
6.50%
3.96%
18
8.69
Buyback yield%
14.71
15.44
17.51
17.44
18.28
17.45
19.02
20.36
18.26
17.64
23.18
18.26
17.58
15
0.974
D/E ratiox
0.477
0.533
0.586
0.552
0.591
0.559
0.541
0.518
0.497
0.486
1.316
0.518
0.537
49
89.26
Enterprise value$M
116.0
130.2
131.3
132.2
151.2
169.9
185.5
179.8
187.0
218.9
90.28
7.68%
8.09%
28
53.61
LT debt$M
17.19
17.86
17.89
18.34
17.77
19.96
21.57
25.07
26.76
26.38
90.42
8.23%
5.55%
13
Revenue
$119.5M
4.84%
1.00×
Cost of revenue
$83.65M
4.84%
1.00×
Operating expenses
$23.61M
4.47%
0.96×
Spread over hurdle
(1.31%)