49.36
Revenue$M
40.87
44.10
45.63
48.55
52.48
55.80
58.18
61.41
63.51
66.60
54.62
4.88%
5.61%
44
7.93
Revenue growth%
22.36
23.57
20.85
17.98
16.19
13.51
15.65
16.25
17.36
19.76
9.41
16.25
17.67
48
20.85
Gross margin%
23.23
21.79
22.77
25.66
23.52
22.47
20.55
19.50
20.60
22.12
8.37
20.60
22.29
22
19.23
Operating margin%
19.15
20.59
22.51
21.85
21.44
21.44
21.61
18.92
18.28
18.73
9.63
18.92
21.02
51
15.99
Net margin%
26.00
23.33
23.66
20.80
20.61
22.19
21.08
20.26
20.59
23.17
7.42
21.08
21.64
8
10.23
P/E ratio (avg)x
52.52
55.09
62.19
70.37
84.61
90.57
101.2
119.2
142.7
142.5
29.66
119.2
87.59
31
13.66
EV/EBITx
33.19
39.00
41.12
41.79
40.42
40.98
41.51
40.05
39.94
42.19
30.57
40.98
40.70
89
28.58
FCF yield (avg)%
19.16
18.94
17.19
18.47
18.00
16.57
14.42
13.99
16.41
18.34
9.21
16.41
17.59
44
28.22
FCF margin%
24.42
26.63
24.06
25.59
23.07
22.61
20.85
23.74
23.88
24.44
25.54
23.74
23.97
14
0.371
FCF / Net incomex
2.341
2.528
2.806
2.853
3.251
3.660
3.717
4.193
4.425
4.916
0.555
4.193
3.455
10
19.76
ROIC%
8.06
10.94
13.41
15.35
17.30
14.40
15.07
15.29
15.06
12.88
22.75
15.06
14.73
33
19.40
Return on equity%
19.25
16.57
16.92
17.29
18.60
19.31
20.38
21.73
20.17
18.12
25.18
20.17
18.92
29
2.13
Return on assets%
19.53
21.48
18.69
17.50
14.72
16.53
14.23
15.69
17.22
15.63
28.32
15.69
16.87
79
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
6.85%
7.34%
—
14.00
EPS growth%
21.10
23.27
24.83
24.77
24.17
23.94
22.94
25.75
24.35
25.15
10.32
24.35
24.26
52
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
2.25%
3.95%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.51%)
0.78%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.86%
0.61%
—
25.83
Div yield (avg)%
3.69
3.87
4.01
3.36
0.86
0.40
0.40
0.40
1.66
3.23
12.66
0.40
2.44
19
28.10
Payout ratio%
10.10
8.70
11.35
12.75
9.87
12.16
12.21
14.74
16.01
17.43
6.28
14.74
12.19
93
1.881
Shares (diluted)B
1.437
1.361
1.449
1.475
1.589
1.496
1.624
1.744
1.569
1.502
1.911
(1.12%)
(0.60%)
95
28.85
Buyback yield%
4.54
6.43
4.24
1.95
2.70
0.60
1.24
1.55
3.78
4.63
15.09
1.55
3.24
75
1.430
D/E ratiox
1.782
1.758
1.791
1.903
2.228
2.454
2.405
2.352
2.463
2.895
0.239
2.454
2.290
8
26.70
Enterprise value$M
90.24
91.18
106.1
126.2
128.1
153.1
152.0
165.2
200.3
227.3
21.33
12.15%
11.61%
92
2.250
LT debt$M
20.27
22.63
23.28
23.48
27.07
27.81
26.76
30.64
31.30
36.15
6.210
5.96%
6.38%
79
Revenue
$66.60M
5.61%
1.00×
Cost of revenue
$41.07M
5.60%
1.00×
Operating expenses
$14.48M
5.91%
1.03×