8.434
Revenue$M
35.70
36.53
36.88
37.63
38.32
39.84
41.78
42.20
43.29
9.402
10.47
2.84%
2.49%
15
29.88
Revenue growth%
23.07
21.48
18.73
15.73
17.48
19.25
19.14
18.16
17.38
17.05
21.20
18.16
18.93
33
10.70
Gross margin%
1.04
2.69
1.21
1.40
0.40
0.40
2.48
4.84
7.48
6.40
2.36
2.48
1.31
66
8.59
Operating margin%
19.25
21.88
19.80
17.65
16.01
15.82
18.02
19.81
17.87
29.19
27.47
17.87
18.64
85
13.61
Net margin%
16.24
13.89
12.56
14.58
12.14
9.48
9.48
6.77
4.74
22.96
22.56
9.48
12.35
55
34.28
P/E ratio (avg)x
52.51
59.82
66.62
66.76
71.73
78.90
93.76
103.2
119.0
28.00
11.58
93.76
69.25
93
8.978
EV/EBITx
18.10
18.48
18.37
18.73
22.15
22.70
27.45
29.23
29.30
26.50
21.38
27.45
20.44
22
18.42
FCF yield (avg)%
13.11
14.04
11.14
10.69
7.73
5.69
7.98
5.52
7.97
13.27
21.14
7.73
9.34
60
2.67
FCF margin%
14.25
14.48
16.76
17.19
16.73
15.57
13.69
14.66
15.96
9.14
17.10
15.57
15.77
81
0.134
FCF / Net incomex
1.619
1.510
1.508
1.684
1.488
1.519
1.425
1.423
1.411
0.536
1.682
1.425
1.509
25
7.61
ROIC%
6.60
6.94
4.63
5.29
7.56
9.37
8.42
6.97
7.87
6.30
13.05
7.87
7.27
14
2.69
Return on equity%
9.30
10.71
7.74
5.41
7.54
7.85
5.27
4.03
5.30
8.80
18.63
5.30
7.64
40
20.97
Return on assets%
6.33
8.37
7.41
4.85
4.42
5.20
7.82
9.99
8.65
12.57
21.51
7.82
6.87
80
0.35
EPS$
0.61
0.61
0.62
0.68
0.63
0.59
0.56
0.54
0.54
0.36
0.43
(4.46%)
(1.15%)
—
2.07
EPS growth%
20.27
22.09
19.72
22.25
24.85
26.21
27.13
29.63
28.70
29.79
8.33
27.13
23.88
94
0.21
Bookvalue per sh$
0.55
0.53
0.53
0.59
0.56
0.62
0.59
0.65
0.76
0.35
0.11
5.03%
2.16%
—
0.36
FCF per share$
0.61
0.66
0.63
0.59
0.57
0.63
0.59
0.63
0.71
0.22
0.42
3.58%
2.87%
—
0.20
Dividend per sh$
0.18
0.17
0.18
0.16
0.15
0.16
0.15
0.15
0.14
0.34
0.27
(2.58%)
(2.22%)
—
11.45
Div yield (avg)%
24.98
24.29
22.08
22.23
24.43
27.11
25.75
25.76
25.31
3.10
21.82
25.75
24.70
13
21.71
Payout ratio%
18.53
19.09
21.20
21.92
18.93
17.51
15.38
17.21
18.93
2.67
11.56
17.51
18.93
84
28.44
Shares (diluted)M
35.61
36.35
35.44
36.91
36.98
38.31
39.78
40.21
40.36
27.90
28.35
1.80%
1.05%
25
2.80
Buyback yield%
14.43
16.14
13.20
13.70
13.05
14.76
17.73
16.79
17.08
29.78
20.69
16.79
14.70
63
1.582
D/E ratiox
1.218
1.379
1.459
1.464
1.649
1.868
2.005
2.292
2.454
0.821
1.622
2.005
1.557
74
29.71
Enterprise value$M
36.64
41.60
48.89
50.62
59.69
62.36
72.11
83.75
97.71
6.395
24.96
14.06%
11.97%
69
17.32
LT debt$M
44.01
46.83
46.86
46.71
51.35
56.37
64.50
68.83
73.77
7.762
13.09
9.57%
5.27%
12
Revenue
$43.29M
2.49%
1.00×
Cost of revenue
$27.29M
2.51%
1.00×
Operating expenses
$7.998M
2.40%
0.99×