10.64
Revenue$M
7.939
8.755
9.334
9.953
10.89
11.63
12.73
13.81
15.07
11.68
11.51
8.65%
8.54%
42
28.07
Revenue growth%
12.50
11.97
10.03
9.49
6.90
5.21
5.03
5.79
4.04
11.11
16.17
5.21
8.19
15
4.66
Gross margin%
21.21
23.92
26.55
25.65
27.36
28.28
27.61
27.45
29.67
7.97
26.24
27.61
26.95
46
27.38
Operating margin%
20.78
20.20
22.72
22.98
20.55
22.48
25.44
27.33
27.18
4.03
14.20
25.44
22.60
17
20.97
Net margin%
17.96
20.14
21.66
20.52
20.57
21.09
23.60
23.90
22.88
11.29
14.86
22.88
20.83
10
29.91
P/E ratio (avg)x
12.93
13.45
12.42
12.94
14.40
15.93
15.07
15.81
16.32
10.68
28.28
15.81
13.93
18
11.74
EV/EBITx
25.54
23.68
23.99
21.38
20.95
21.07
18.21
17.39
14.95
23.17
17.68
18.21
21.23
73
20.81
FCF yield (avg)%
11.24
9.55
11.98
9.52
11.91
9.28
7.70
9.94
11.63
7.67
10.98
9.94
10.59
40
11.01
FCF margin%
20.10
19.61
17.57
14.60
13.57
14.24
13.20
11.66
9.99
3.01
17.93
13.20
14.42
78
0.396
FCF / Net incomex
1.243
1.200
1.389
1.588
1.571
1.670
1.745
1.734
1.741
0.765
0.934
1.734
1.580
36
25.45
ROIC%
6.51
8.00
8.13
5.82
8.81
10.69
13.43
15.68
12.98
15.11
23.11
12.98
8.47
94
19.40
Return on equity%
26.33
24.67
26.15
24.48
23.03
20.96
23.16
22.77
24.39
5.45
26.05
23.03
24.27
23
18.33
Return on assets%
25.38
27.75
25.34
22.56
24.23
22.35
19.67
16.87
15.00
19.96
24.79
19.67
23.40
27
0.18
EPS$
0.13
0.12
0.12
0.13
0.13
0.12
0.12
0.12
0.11
0.18
0.20
(2.13%)
(1.89%)
—
13.43
EPS growth%
11.38
11.01
10.04
11.39
11.41
11.96
12.60
11.49
14.03
6.69
13.19
11.96
11.40
55
0.20
Bookvalue per sh$
0.19
0.18
0.20
0.23
0.21
0.23
0.22
0.21
0.23
0.05
0.08
0.10%
3.42%
—
0.09
FCF per share$
0.23
0.27
0.31
0.29
0.30
0.31
0.31
0.32
0.35
0.13
0.04
3.47%
5.07%
—
0.04
Dividend per sh$
0.17
0.18
0.17
0.19
0.20
0.20
0.22
0.23
0.23
0.05
0.03
4.29%
5.22%
—
11.17
Div yield (avg)%
26.37
29.18
29.29
30.68
29.02
27.27
25.26
23.87
21.34
4.35
20.32
25.26
26.82
83
7.12
Payout ratio%
6.94
8.56
9.15
10.40
10.55
11.31
9.93
10.63
10.01
14.70
17.50
10.55
9.97
60
52.87
Shares (diluted)M
78.88
78.12
88.84
95.87
92.94
106.4
111.9
111.0
103.9
51.72
50.29
1.63%
4.49%
9
13.77
Buyback yield%
11.95
9.83
8.43
5.67
8.01
7.98
7.90
4.91
7.89
26.85
19.25
7.90
8.00
29
1.789
D/E ratiox
0.975
0.968
1.049
1.088
1.216
1.412
1.520
1.771
1.739
1.735
0.647
1.520
1.152
21
10.44
Enterprise value$M
8.557
8.657
8.625
9.586
9.869
11.39
11.17
11.89
14.00
9.236
6.317
7.86%
7.37%
25
5.014
LT debt$M
6.437
7.684
7.858
8.391
8.831
10.62
11.71
11.44
12.03
8.735
6.276
7.46%
9.78%
46
Revenue
$15.07M
8.54%
1.00×
Cost of revenue
$10.55M
8.54%
1.00×
Operating expenses
$3.242M
8.96%
1.04×
Goodwill & intangibles
17.54%