151.7
Revenue$M
84.79
88.33
94.33
100.8
106.3
115.3
123.4
132.1
142.4
152.6
159.3
7.49%
6.66%
20
3.60
Revenue growth%
6.16
6.74
6.18
8.76
10.43
11.56
11.47
9.44
8.61
9.45
21.99
9.45
9.10
79
18.57
Gross margin%
26.02
24.04
21.05
23.06
20.56
19.12
18.60
18.01
16.02
13.81
11.62
18.01
19.84
12
10.23
Operating margin%
9.43
10.32
12.74
14.49
15.76
16.65
16.12
16.24
15.47
17.83
19.11
16.24
15.62
69
28.30
Net margin%
27.42
24.70
22.95
24.53
24.09
21.15
20.12
23.11
23.81
25.52
18.90
23.11
23.95
57
36.55
P/E ratio (avg)x
30.23
29.56
25.87
23.34
25.00
23.39
21.29
23.03
21.73
18.76
13.54
21.73
23.36
26
13.16
EV/EBITx
8.602
7.311
7.071
6.708
7.157
6.933
5.988
6.459
5.908
5.383
20.08
5.988
6.820
66
2.02
FCF yield (avg)%
12.68
15.07
13.30
12.60
12.43
10.35
10.54
9.00
7.02
7.82
21.42
9.00
11.48
56
12.47
FCF margin%
25.14
27.80
26.82
27.35
26.04
26.65
27.21
26.76
25.47
25.85
5.71
26.65
26.71
43
0.201
FCF / Net incomex
1.313
1.189
1.253
1.319
1.332
1.279
1.402
1.283
1.261
1.254
0.257
1.279
1.281
73
13.57
ROIC%
20.06
19.97
22.59
22.10
23.51
23.99
24.11
25.33
25.70
27.29
25.15
25.33
23.75
10
26.97
Return on equity%
7.59
9.67
8.06
10.61
13.38
10.95
11.24
12.62
15.08
16.65
22.39
12.62
11.09
46
9.64
Return on assets%
22.95
21.20
20.78
21.57
20.35
18.50
16.30
16.09
15.90
15.19
14.14
16.09
19.42
16
0.06
EPS$
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.71%
1.26%
—
2.55
EPS growth%
0.40
3.36
5.71
4.01
3.62
2.73
2.72
0.46
1.08
0.40
3.40
1.08
2.72
87
0.07
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.03
0.03
(5.51%)
(2.54%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.07
(2.55%)
(0.49%)
—
0.04
Dividend per sh$
0.06
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.04
0.04
0.08
(3.78%)
(3.70%)
—
9.41
Div yield (avg)%
19.22
18.86
17.54
14.65
12.84
14.60
16.93
17.25
19.13
20.75
13.71
17.25
17.40
26
13.56
Payout ratio%
29.81
32.21
33.29
34.68
33.30
35.63
32.73
32.94
33.90
35.41
13.99
33.90
33.29
60
1.087
Shares (diluted)B
0.996
0.977
1.044
1.079
1.220
1.294
1.413
1.394
1.309
1.248
1.080
0.46%
3.12%
55
13.03
Buyback yield%
16.61
14.73
17.24
18.34
16.18
18.81
19.19
19.58
18.49
18.38
8.03
18.81
18.36
84
1.027
D/E ratiox
0.888
0.859
0.773
0.817
0.752
0.768
0.761
0.830
0.876
0.886
1.408
0.830
0.823
77
31.16
Enterprise value$M
168.5
182.6
172.4
167.6
176.4
167.8
174.2
163.9
163.7
164.3
104.0
(1.41%)
1.06%
31
114.6
LT debt$M
66.18
59.99
62.40
68.75
60.93
59.09
54.22
56.65
53.22
55.92
21.64
(1.70%)
(1.65%)
82
Revenue
$152.6M
6.66%
1.00×
Cost of revenue
$98.00M
6.58%
0.99×
Operating expenses
$27.14M
7.61%
1.09×
Cash and investments
17.41%