2.965
Revenue$M
50.81
51.42
51.36
51.94
53.96
55.66
57.48
58.88
60.37
60.68
3.052
2.37%
1.97%
91
24.43
Revenue growth%
0.47
0.40
1.94
0.40
0.45
2.01
0.40
0.40
0.40
2.32
10.22
0.40
0.43
61
13.61
Gross margin%
9.93
8.34
9.22
8.13
8.64
9.45
7.64
8.06
9.13
9.71
17.94
9.13
8.88
81
2.16
Operating margin%
12.44
13.48
13.06
13.78
16.31
17.05
16.42
19.22
22.17
23.66
26.09
19.22
16.36
22
16.44
Net margin%
26.30
24.04
25.60
26.97
27.86
28.24
25.67
23.97
24.66
21.89
28.66
24.66
25.64
79
22.91
P/E ratio (avg)x
17.33
17.72
18.91
21.22
24.76
27.90
26.64
29.46
31.31
36.62
35.72
29.46
25.70
46
8.644
EV/EBITx
33.84
38.42
36.18
38.51
36.86
42.62
41.92
42.36
44.14
49.73
15.14
42.62
40.22
17
9.12
FCF yield (avg)%
6.91
4.66
1.70
0.94
0.40
2.30
4.73
6.52
7.23
6.99
28.11
6.52
4.69
20
13.00
FCF margin%
13.61
12.45
9.90
7.79
9.14
8.44
10.70
10.21
9.70
11.78
9.38
10.21
10.05
17
1.225
FCF / Net incomex
0.382
0.386
0.447
0.486
0.458
0.471
0.512
0.500
0.553
0.641
1.661
0.512
0.478
43
14.85
ROIC%
22.66
24.41
23.55
21.88
22.27
23.77
25.45
26.88
26.20
24.13
11.98
25.45
23.95
78
12.33
Return on equity%
21.12
22.30
19.33
20.88
19.45
17.04
19.21
19.30
19.55
17.08
24.63
19.21
19.39
31
9.87
Return on assets%
3.67
4.23
5.77
4.67
7.02
9.40
8.12
8.68
10.49
12.94
11.13
9.40
7.57
9
0.02
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
4.55%
6.30%
—
11.31
EPS growth%
7.00
4.44
6.64
4.20
4.75
2.53
4.07
3.28
0.71
0.40
25.47
2.53
4.14
78
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.03%)
(2.60%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.46%
0.19%
—
—
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.44%)
0.43%
—
25.37
Div yield (avg)%
15.67
17.72
17.24
17.62
14.66
17.08
15.46
16.19
16.71
14.18
5.17
16.19
16.45
59
18.87
Payout ratio%
18.30
15.50
14.09
13.35
12.02
9.89
11.69
11.02
8.15
8.69
17.35
9.89
11.86
92
0.704
Shares (diluted)B
0.831
0.902
0.962
0.882
0.967
1.025
1.070
1.009
0.927
0.952
0.716
(0.31%)
2.49%
54
12.04
Buyback yield%
26.51
26.58
27.06
29.38
32.18
30.79
31.99
34.92
32.04
32.94
2.17
32.04
31.39
74
0.389
D/E ratiox
0.767
0.806
0.802
0.846
0.837
0.795
0.843
0.850
0.928
1.053
0.101
0.850
0.840
91
14.70
Enterprise value$M
16.62
16.56
16.25
17.90
19.10
20.55
24.28
27.91
32.28
34.61
22.95
12.62%
8.90%
85
7.040
LT debt$M
12.14
11.50
11.90
12.21
12.93
11.29
12.27
13.19
13.21
12.94
28.95
0.02%
0.74%
78
Revenue
$60.68M
1.97%
1.00×
Cost of revenue
$34.29M
1.83%
0.99×
Operating expenses
$14.76M
2.01%
1.00×
Goodwill & intangibles
18.81%