19.42
Revenue$M
11.39
12.19
13.08
14.04
15.38
16.52
18.09
19.47
20.51
22.17
20.77
7.58%
7.50%
62
18.80
Revenue growth%
9.18
12.03
9.95
7.01
4.76
6.78
7.43
9.04
10.64
7.76
28.80
7.76
8.40
50
14.75
Gross margin%
11.72
11.19
12.73
14.47
17.26
15.13
14.85
13.97
12.12
10.72
4.08
13.97
13.35
93
14.04
Operating margin%
11.66
11.52
12.87
12.21
10.87
11.48
9.28
7.38
7.68
4.87
20.53
7.68
11.17
43
19.98
Net margin%
15.18
17.11
17.80
19.81
18.17
18.73
17.99
20.80
21.77
24.50
21.70
20.80
18.45
29
11.07
P/E ratio (avg)x
11.31
10.10
9.228
8.400
9.368
8.823
9.243
8.621
8.147
7.315
31.65
8.621
9.026
33
11.72
EV/EBITx
15.25
17.58
19.68
18.46
20.75
21.09
22.70
25.31
24.74
24.95
15.95
24.74
20.92
41
2.63
FCF yield (avg)%
17.89
20.44
19.57
20.69
19.03
21.27
23.89
24.00
23.45
21.18
4.97
23.45
20.94
84
23.21
FCF margin%
16.02
13.88
13.61
13.39
15.87
13.85
16.54
15.45
15.54
13.65
29.34
15.45
14.66
32
1.478
FCF / Net incomex
1.243
1.281
1.227
1.212
1.314
1.501
1.733
1.866
1.880
1.932
1.590
1.866
1.408
88
17.52
ROIC%
6.12
4.33
3.46
1.88
2.92
2.36
0.68
0.40
0.40
2.87
2.27
0.68
2.62
69
2.78
Return on equity%
8.44
6.29
8.88
9.16
11.00
9.74
10.22
9.88
7.24
6.80
3.31
9.74
9.02
15
13.38
Return on assets%
5.59
3.31
0.58
0.40
0.40
0.40
0.40
0.40
0.40
0.40
16.48
0.40
0.40
72
0.05
EPS$
0.25
0.28
0.28
0.27
0.29
0.32
0.36
0.34
0.38
0.41
0.05
6.73%
5.71%
—
27.03
EPS growth%
9.16
8.47
9.32
7.18
4.95
5.50
4.45
6.38
9.19
7.24
19.18
6.38
7.21
30
0.17
Bookvalue per sh$
0.21
0.23
0.22
0.25
0.28
0.33
0.36
0.37
0.41
0.40
0.07
6.75%
6.29%
—
0.23
FCF per share$
0.15
0.18
0.20
0.21
0.23
0.22
0.24
0.24
0.24
0.25
0.19
1.14%
4.86%
—
0.21
Dividend per sh$
0.14
0.14
0.13
0.13
0.12
0.12
0.13
0.13
0.12
0.13
0.13
1.34%
0.40%
—
17.41
Div yield (avg)%
15.98
13.78
14.56
11.68
12.09
10.35
8.20
10.85
8.76
6.58
21.54
8.76
11.26
16
9.21
Payout ratio%
23.96
24.28
22.98
23.04
24.80
23.76
21.94
19.70
18.38
20.20
19.30
20.20
23.01
46
56.31
Shares (diluted)M
74.67
87.52
97.11
109.2
112.4
126.0
131.3
141.8
136.0
132.5
57.63
3.34%
6.48%
23
15.05
Buyback yield%
13.45
12.18
11.76
10.84
13.64
15.16
14.05
15.26
17.08
19.09
2.74
15.26
13.84
21
1.065
D/E ratiox
1.870
2.129
2.379
2.358
2.212
2.380
2.428
2.695
3.116
2.926
0.605
2.695
2.379
68
7.488
Enterprise value$M
14.61
16.10
18.12
17.81
19.93
20.04
22.01
21.98
25.33
28.90
12.25
7.72%
7.11%
60
16.82
LT debt$M
20.55
20.16
20.26
22.70
25.54
25.95
24.79
25.02
27.13
30.99
17.33
3.94%
4.17%
19
Revenue
$22.17M
7.50%
1.00×
Cost of revenue
$10.68M
7.45%
1.00×
Operating expenses
$4.676M
8.09%
1.06×
Goodwill & intangibles
19.14%