3.375
Revenue$M
27.71
29.01
30.59
32.12
34.48
36.68
38.67
42.13
44.32
48.56
3.530
7.09%
6.65%
77
23.60
Revenue growth%
20.01
18.68
20.43
23.31
25.66
25.57
25.50
25.72
24.95
27.00
12.36
25.57
25.22
49
12.03
Gross margin%
18.32
17.46
17.82
20.33
20.38
21.70
18.70
20.08
22.67
20.31
26.61
20.31
20.19
89
29.72
Operating margin%
0.40
0.40
0.66
1.56
1.69
0.47
0.40
2.61
1.15
0.60
21.89
0.60
0.63
92
18.95
Net margin%
1.91
1.50
3.66
4.11
7.01
8.32
6.49
7.39
10.05
11.59
14.82
8.32
6.75
36
31.97
P/E ratio (avg)x
5.719
6.032
6.102
6.548
6.091
5.317
5.699
5.480
5.768
5.786
11.01
5.699
5.777
48
37.29
EV/EBITx
35.61
36.02
38.99
37.60
39.69
44.53
46.09
49.75
55.60
62.07
37.89
49.75
42.11
63
21.37
FCF yield (avg)%
15.31
15.62
15.28
15.02
16.04
14.85
12.69
10.43
12.99
15.05
27.72
12.99
15.03
90
13.77
FCF margin%
11.43
12.13
12.25
11.56
10.04
7.73
6.17
6.66
6.21
6.47
10.41
6.47
8.88
34
0.331
FCF / Net incomex
0.646
0.613
0.621
0.615
0.577
0.521
0.528
0.499
0.472
0.488
0.659
0.499
0.553
38
17.18
ROIC%
0.40
0.40
0.40
1.02
0.40
3.37
1.88
0.40
0.40
2.57
15.85
1.88
0.40
54
6.56
Return on equity%
34.91
35.74
37.77
40.36
41.92
39.60
38.11
35.39
35.28
35.75
5.24
35.75
36.76
25
24.54
Return on assets%
11.69
14.61
16.81
17.28
17.34
18.36
21.05
19.89
20.71
21.25
10.04
20.71
17.85
51
0.61
EPS$
0.90
0.87
0.89
1.03
1.12
1.10
1.26
1.39
1.44
1.43
0.66
4.97%
4.69%
—
29.11
EPS growth%
11.41
13.94
11.09
13.97
15.57
14.58
12.47
10.47
8.65
7.63
19.76
10.47
11.94
88
0.49
Bookvalue per sh$
0.33
0.39
0.39
0.46
0.51
0.58
0.66
0.66
0.66
0.66
0.99
5.27%
7.54%
—
0.48
FCF per share$
0.14
0.14
0.15
0.14
0.14
0.13
0.13
0.14
0.13
0.14
0.90
0.25%
0.19%
—
0.53
Dividend per sh$
0.53
0.48
0.44
0.43
0.39
0.35
0.36
0.36
0.39
0.39
0.44
(0.28%)
(3.67%)
—
18.19
Div yield (avg)%
23.58
22.92
23.05
26.00
26.57
28.83
29.80
31.45
32.08
33.11
20.59
31.45
27.70
18
5.62
Payout ratio%
9.49
7.37
9.45
6.59
9.27
10.64
11.58
9.28
6.68
6.76
4.29
9.28
9.27
23
17.18
Shares (diluted)M
27.14
26.65
29.48
30.78
36.25
39.22
38.94
46.90
46.29
47.93
17.58
5.75%
6.37%
42
5.01
Buyback yield%
8.47
9.53
9.03
11.98
11.18
11.28
11.61
12.83
13.66
12.64
3.87
12.64
11.44
7
1.780
D/E ratiox
0.261
0.275
0.322
0.367
0.381
0.439
0.457
0.467
0.525
0.526
0.905
0.467
0.410
95
33.40
Enterprise value$M
54.67
62.37
64.55
65.64
70.92
73.03
70.00
71.06
69.74
79.00
22.06
2.18%
4.91%
90
2.905
LT debt$M
7.174
7.339
7.570
7.550
8.145
9.444
10.73
11.81
13.37
13.41
37.65
10.49%
7.14%
43
Revenue
$48.56M
6.65%
1.00×
Cost of revenue
$24.65M
6.79%
1.01×
Operating expenses
$11.54M
6.96%
1.03×
Goodwill & intangibles
16.93%