13.06
Revenue$M
11.78
12.21
12.85
13.50
14.03
14.36
14.73
14.85
15.12
15.81
14.46
2.42%
3.14%
36
4.67
Revenue growth%
14.01
13.70
12.99
11.68
11.83
12.93
10.53
13.42
15.52
16.01
27.92
13.42
13.20
87
11.96
Gross margin%
29.88
26.89
26.17
26.69
24.87
26.66
29.35
30.48
28.57
27.72
19.55
28.57
27.31
64
6.71
Operating margin%
13.76
13.87
11.09
14.04
13.91
15.49
12.71
12.83
15.30
13.18
3.45
13.18
13.81
34
23.93
Net margin%
12.40
15.10
14.36
17.08
14.31
12.34
14.01
15.58
18.43
19.32
12.68
15.58
14.73
54
19.54
P/E ratio (avg)x
46.61
54.16
56.54
64.41
76.77
89.01
99.19
106.8
103.5
101.0
17.40
101.0
82.89
55
34.59
EV/EBITx
11.28
11.43
13.10
12.29
13.81
14.67
16.24
17.23
16.96
18.98
8.318
16.96
14.24
9
12.39
FCF yield (avg)%
12.96
10.72
9.45
6.57
8.20
6.03
4.81
2.88
1.41
1.84
10.08
2.88
6.30
62
8.26
FCF margin%
12.49
9.51
6.68
9.62
8.05
9.78
11.34
13.51
10.81
8.74
29.41
10.81
9.70
85
0.595
FCF / Net incomex
1.101
1.260
1.213
1.273
1.403
1.542
1.727
1.882
2.064
2.203
1.156
1.882
1.473
40
9.90
ROIC%
26.72
23.99
26.89
26.10
24.49
25.80
28.67
29.73
30.61
28.66
13.52
28.67
26.81
45
16.40
Return on equity%
8.89
10.47
12.19
13.61
14.66
15.51
18.06
15.27
17.98
16.21
8.50
16.21
14.97
90
24.34
Return on assets%
28.20
27.86
29.66
27.35
29.08
29.87
28.51
29.06
30.90
29.31
27.32
29.31
29.07
47
0.13
EPS$
0.54
0.61
0.62
0.67
0.75
0.74
0.83
0.80
0.79
0.79
0.14
1.00%
5.40%
—
27.89
EPS growth%
13.08
11.64
12.26
13.14
10.73
13.19
11.02
12.68
11.78
8.83
4.20
11.78
12.02
66
0.28
Bookvalue per sh$
0.36
0.41
0.47
0.50
0.53
0.52
0.59
0.63
0.68
0.68
0.14
5.10%
6.22%
—
0.15
FCF per share$
0.27
0.23
0.26
0.23
0.24
0.23
0.25
0.27
0.24
0.21
0.30
(2.70%)
(3.59%)
—
0.21
Dividend per sh$
0.32
0.31
0.33
0.36
0.37
0.36
0.38
0.44
0.46
0.51
0.25
6.47%
5.09%
—
20.20
Div yield (avg)%
4.86
4.05
4.13
6.79
7.83
5.03
3.69
4.57
6.82
3.93
7.43
4.57
4.71
61
13.83
Payout ratio%
16.80
19.76
21.37
20.04
17.85
16.61
14.22
15.44
13.72
11.81
9.81
14.22
16.70
13
35.47
Shares (diluted)M
56.07
57.49
56.28
56.80
54.61
54.89
54.89
53.82
56.78
61.08
35.24
2.27%
2.20%
26
29.47
Buyback yield%
2.88
0.78
0.40
0.40
0.40
1.90
0.83
2.80
3.82
5.63
16.22
2.80
1.36
67
1.094
D/E ratiox
0.402
0.375
0.335
0.344
0.355
0.311
0.273
0.240
0.223
0.243
1.768
0.243
0.323
37
3.905
Enterprise value$M
18.58
19.96
21.34
20.60
19.49
20.99
20.66
19.06
21.33
24.10
4.351
4.34%
2.53%
65
10.50
LT debt$M
5.792
6.153
6.505
6.473
7.436
7.963
8.901
10.08
9.392
9.640
1.097
5.33%
6.17%
77
Revenue
$15.81M
3.14%
1.00×
Cost of revenue
$8.607M
2.63%
0.95×
Operating expenses
$2.842M
3.70%
1.06×
Goodwill & intangibles
16.24%