2.527
Revenue$M
36.03
36.63
38.69
40.71
41.29
41.97
42.63
44.62
45.24
46.16
2.686
2.26%
2.77%
55
18.86
Revenue growth%
1.68
4.40
4.22
2.48
0.40
0.40
2.80
1.96
0.54
0.40
17.07
0.54
1.82
51
26.73
Gross margin%
23.51
21.32
24.09
23.82
21.17
20.45
18.15
19.41
18.97
16.99
13.73
18.97
20.81
62
27.28
Operating margin%
6.95
5.79
7.44
7.62
7.15
9.15
7.19
8.77
10.61
8.04
5.25
8.77
7.53
25
21.74
Net margin%
3.45
3.20
5.07
4.22
2.03
1.93
1.60
0.67
2.29
2.24
2.98
1.93
2.27
45
20.58
P/E ratio (avg)x
20.05
21.26
22.68
23.83
25.14
24.37
22.12
21.35
18.23
18.87
26.89
21.35
21.74
77
31.50
EV/EBITx
44.69
49.70
57.37
67.47
76.16
71.66
81.57
87.54
97.94
114.3
36.37
87.54
73.91
13
13.61
FCF yield (avg)%
2.02
0.97
2.07
2.08
2.47
0.40
2.86
0.62
0.40
1.71
10.65
0.62
1.86
7
18.41
FCF margin%
17.70
18.12
19.07
19.52
19.55
19.35
18.64
19.86
18.90
18.10
13.83
18.90
18.98
23
1.353
FCF / Net incomex
1.256
1.503
1.800
1.926
2.111
2.391
2.597
3.034
3.187
3.222
1.716
3.034
2.251
6
11.61
ROIC%
11.71
14.43
15.31
15.05
13.79
16.03
14.69
13.56
15.27
14.55
14.15
14.69
14.62
58
12.61
Return on equity%
3.36
6.36
5.40
3.39
1.60
0.40
0.78
3.50
3.56
1.46
19.27
1.46
3.38
53
9.91
Return on assets%
16.25
14.69
13.55
12.75
14.67
14.59
16.79
15.51
14.26
12.16
13.95
14.59
14.63
28
0.14
EPS$
0.71
0.80
0.94
1.08
1.24
1.30
1.49
1.46
1.60
1.75
0.15
7.13%
10.45%
—
23.41
EPS growth%
6.94
9.50
10.97
13.89
13.78
13.36
15.46
14.54
12.62
13.61
24.31
13.61
13.49
76
0.30
Bookvalue per sh$
0.26
0.26
0.26
0.26
0.24
0.22
0.23
0.22
0.20
0.21
0.40
(3.04%)
(2.10%)
—
0.11
FCF per share$
0.37
0.36
0.39
0.36
0.37
0.32
0.30
0.26
0.25
0.26
0.38
(7.11%)
(3.89%)
—
0.44
Dividend per sh$
0.25
0.27
0.28
0.27
0.29
0.27
0.27
0.28
0.26
0.25
0.07
(2.86%)
(0.71%)
—
4.96
Div yield (avg)%
10.11
11.80
14.52
14.16
11.84
9.36
11.48
10.42
12.53
15.51
25.90
11.48
11.82
7
13.60
Payout ratio%
22.70
20.42
19.79
21.86
20.44
22.14
20.71
19.97
17.09
17.79
11.13
19.97
20.43
17
63.58
Shares (diluted)M
77.45
76.23
87.38
99.58
109.4
121.4
142.8
149.1
159.1
181.7
63.64
10.68%
10.14%
11
12.45
Buyback yield%
28.49
30.34
30.87
32.90
33.93
35.66
35.58
32.78
33.01
32.61
26.53
33.01
32.84
31
1.231
D/E ratiox
1.308
1.415
1.599
1.791
2.051
2.386
2.531
2.660
3.126
3.280
1.691
2.660
2.219
55
27.74
Enterprise value$M
32.60
37.18
37.08
42.37
45.93
47.84
55.71
57.91
67.03
75.55
35.16
10.47%
8.34%
47
12.51
LT debt$M
12.42
11.96
11.17
11.91
11.20
10.27
10.97
11.66
10.80
9.740
7.481
(2.76%)
(2.10%)
52
Revenue
$46.16M
2.77%
1.00×
Cost of revenue
$29.46M
2.81%
1.00×
Operating expenses
$9.037M
2.50%
0.97×
Property and equipment
17.91%
Goodwill & intangibles
14.97%