33.43
Revenue$M
21.50
22.36
23.45
25.43
27.65
28.85
30.47
31.82
33.46
35.18
36.83
4.94%
5.66%
39
25.26
Revenue growth%
8.37
10.92
13.56
12.14
14.71
13.72
13.24
13.35
14.60
13.44
17.87
13.44
13.40
70
15.44
Gross margin%
11.19
8.87
6.45
7.08
4.52
6.06
5.78
6.91
4.10
4.51
11.93
5.78
6.25
37
3.99
Operating margin%
10.28
9.87
12.83
13.64
15.88
17.42
15.25
12.93
10.33
12.83
8.24
12.93
12.88
81
18.84
Net margin%
19.22
21.48
22.62
22.50
20.31
18.63
19.37
17.29
18.47
18.39
26.97
18.47
19.29
33
17.89
P/E ratio (avg)x
18.83
19.20
20.62
24.79
24.14
26.83
27.34
29.42
32.85
32.97
23.45
29.42
25.81
51
34.53
EV/EBITx
29.84
31.02
34.60
37.49
38.87
40.90
37.42
37.19
39.67
37.28
19.11
37.42
37.35
16
13.27
FCF yield (avg)%
20.92
19.00
19.71
18.38
20.89
18.58
17.67
16.19
18.70
16.08
2.17
17.67
18.64
54
18.23
FCF margin%
19.57
21.25
18.98
18.75
18.63
15.95
15.16
13.94
14.58
14.93
19.53
14.93
17.29
54
1.616
FCF / Net incomex
0.343
0.357
0.311
0.337
0.310
0.306
0.307
0.318
0.279
0.265
1.374
0.306
0.311
93
21.45
ROIC%
20.26
21.68
22.39
21.04
18.12
16.68
15.89
13.56
15.07
14.19
20.57
15.07
17.40
36
27.71
Return on equity%
15.44
15.41
13.74
11.14
13.17
11.75
10.14
10.41
11.19
10.69
6.62
10.69
11.47
76
7.55
Return on assets%
9.48
8.28
6.18
8.32
8.13
6.29
6.16
4.30
7.16
7.48
15.90
6.29
7.32
63
0.29
EPS$
0.14
0.13
0.13
0.15
0.14
0.13
0.12
0.11
0.12
0.11
0.32
(5.67%)
(3.15%)
—
26.69
EPS growth%
7.28
6.94
9.83
12.22
9.68
9.73
10.10
11.62
9.81
8.32
25.30
9.81
9.77
81
0.20
Bookvalue per sh$
0.08
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.08
0.08
0.31
(1.52%)
(0.06%)
—
0.13
FCF per share$
0.35
0.39
0.38
0.40
0.44
0.46
0.41
0.36
0.34
0.38
0.31
(2.88%)
1.83%
—
0.31
Dividend per sh$
0.23
0.22
0.22
0.25
0.25
0.28
0.32
0.33
0.35
0.36
0.20
7.34%
4.00%
—
25.59
Div yield (avg)%
25.66
23.79
23.96
23.01
24.05
23.71
24.50
23.46
21.27
23.55
21.81
23.55
23.75
29
12.19
Payout ratio%
13.48
11.83
10.45
13.16
13.96
12.45
10.64
10.88
13.06
12.43
25.59
12.43
12.44
24
72.70
Shares (diluted)M
56.12
50.98
52.05
48.48
48.87
52.22
48.67
42.07
43.72
43.13
73.31
(2.47%)
(2.46%)
9
9.69
Buyback yield%
24.46
22.36
24.87
27.85
25.24
22.92
22.70
22.26
19.61
17.68
9.00
22.26
22.81
22
1.351
D/E ratiox
0.704
0.776
0.840
0.898
0.951
0.940
0.915
0.924
0.897
0.901
1.402
0.915
0.900
77
12.07
Enterprise value$M
43.82
44.27
41.10
41.15
38.67
36.54
31.31
28.70
25.73
25.58
27.27
(7.93%)
(5.46%)
51
32.86
LT debt$M
41.76
42.47
40.23
41.48
42.29
40.32
36.49
33.01
34.88
35.11
43.55
(3.65%)
(2.24%)
61
Revenue
$35.18M
5.66%
1.00×
Cost of revenue
$24.62M
5.66%
1.00×
Operating expenses
$6.820M
4.91%
0.93×
Cash and investments
19.69%
Spread over hurdle
21.64%