27.42
Revenue$M
39.06
40.44
41.08
42.99
45.46
47.73
48.68
50.13
51.21
52.39
29.04
2.88%
3.55%
58
13.56
Revenue growth%
3.76
2.75
5.46
5.19
4.96
6.49
6.04
6.55
3.61
1.57
13.76
6.04
5.08
69
25.79
Gross margin%
10.63
13.59
13.63
16.03
16.38
17.14
17.52
19.21
16.86
17.95
3.40
17.52
16.62
23
22.29
Operating margin%
15.97
13.50
14.66
17.14
19.15
20.43
20.70
18.24
15.42
13.01
7.10
18.24
16.56
53
8.29
Net margin%
10.72
9.11
9.55
7.91
8.90
7.37
8.97
9.94
12.30
10.90
3.53
9.94
9.33
24
30.67
P/E ratio (avg)x
33.73
34.05
34.82
37.21
40.18
41.72
39.60
34.37
31.52
27.21
35.79
34.37
34.59
88
25.97
EV/EBITx
39.44
36.17
41.04
45.47
45.18
45.44
43.77
45.11
42.66
42.93
37.28
43.77
43.35
30
16.47
FCF yield (avg)%
8.91
10.09
8.02
10.78
9.89
9.75
11.63
12.60
10.63
10.25
20.54
10.63
10.17
95
23.02
FCF margin%
6.85
4.70
6.86
5.69
4.44
3.63
1.79
2.07
0.55
1.73
19.46
1.79
4.03
34
1.026
FCF / Net incomex
0.984
1.130
1.130
1.236
1.336
1.291
1.287
1.249
1.178
1.221
0.102
1.249
1.229
42
25.32
ROIC%
33.06
34.00
33.96
36.29
34.95
34.27
36.57
34.99
33.80
32.52
7.22
34.27
34.13
43
3.11
Return on equity%
5.14
2.71
0.85
0.40
1.25
0.40
0.40
0.40
2.66
0.57
20.08
0.40
0.71
25
18.87
Return on assets%
0.59
3.42
2.88
2.81
3.86
6.08
8.43
6.26
7.05
6.63
19.06
6.63
4.97
23
0.28
EPS$
0.24
0.24
0.26
0.25
0.28
0.29
0.31
0.29
0.33
0.35
0.31
4.11%
4.22%
—
25.92
EPS growth%
7.04
7.83
10.20
10.95
11.33
12.40
12.10
12.39
14.47
14.40
3.74
12.40
11.72
51
0.07
Bookvalue per sh$
0.13
0.14
0.13
0.14
0.14
0.14
0.13
0.12
0.13
0.12
0.19
(3.41%)
(1.63%)
—
0.26
FCF per share$
0.14
0.14
0.14
0.13
0.13
0.14
0.13
0.15
0.15
0.14
0.25
1.55%
(0.29%)
—
0.15
Dividend per sh$
0.28
0.33
0.36
0.41
0.47
0.51
0.54
0.57
0.69
0.72
0.17
8.71%
11.32%
—
6.22
Div yield (avg)%
28.90
28.01
30.28
30.03
31.90
32.06
29.20
27.80
25.35
25.89
26.26
27.80
29.05
27
22.21
Payout ratio%
31.49
33.50
35.88
36.26
33.85
32.98
33.58
35.21
32.28
32.62
7.10
32.98
33.54
43
77.78
Shares (diluted)M
71.94
79.45
81.13
77.78
81.26
89.02
89.40
90.74
98.68
94.63
78.38
3.09%
3.94%
56
14.54
Buyback yield%
26.81
24.09
22.04
23.38
24.78
24.91
26.77
27.00
26.76
25.80
29.30
26.76
25.35
81
1.128
D/E ratiox
0.377
0.382
0.404
0.454
0.505
0.483
0.477
0.510
0.512
0.533
0.372
0.510
0.480
68
32.44
Enterprise value$M
26.78
29.49
28.01
30.62
33.74
37.62
40.22
40.09
43.58
49.14
32.20
7.81%
5.15%
71
36.22
LT debt$M
27.47
29.35
33.06
30.70
32.73
35.26
39.69
42.53
44.94
42.92
3.947
5.57%
4.11%
83
Revenue
$52.39M
3.55%
1.00×
Cost of revenue
$34.13M
3.56%
1.00×
Operating expenses
$10.47M
3.19%
0.97×