47.08
Revenue$M
99.18
102.3
109.1
114.9
119.9
127.0
132.8
142.5
152.5
161.3
52.28
6.10%
5.68%
70
18.56
Revenue growth%
29.98
30.11
30.25
28.46
29.51
30.29
27.98
30.17
32.05
30.87
2.84
30.29
30.14
39
11.29
Gross margin%
10.33
8.47
6.24
6.63
4.81
6.30
6.29
6.84
8.85
9.06
26.63
6.84
6.74
87
7.14
Operating margin%
15.58
17.27
16.22
15.78
14.16
11.27
9.88
9.89
9.62
11.29
8.95
9.89
12.72
41
2.69
Net margin%
34.99
37.20
37.95
39.62
40.87
42.18
42.30
43.82
41.01
40.33
3.14
42.18
40.60
55
19.81
P/E ratio (avg)x
20.66
18.60
18.30
17.95
18.27
16.65
14.59
15.67
15.58
15.30
34.25
15.58
17.30
9
8.009
EV/EBITx
12.08
13.46
13.87
13.23
14.74
14.76
15.83
17.44
18.87
18.70
13.13
17.44
14.75
34
28.84
FCF yield (avg)%
23.00
24.52
26.80
27.10
26.51
25.99
28.09
31.04
28.33
27.10
7.07
28.09
26.95
17
17.61
FCF margin%
16.03
14.04
12.19
11.54
9.90
11.44
10.05
9.43
11.16
13.39
11.29
11.16
11.49
88
1.035
FCF / Net incomex
0.204
0.203
0.216
0.212
0.231
0.220
0.244
0.271
0.259
0.281
0.756
0.259
0.226
64
16.77
ROIC%
27.79
28.70
25.71
23.97
26.77
28.08
28.67
29.81
31.25
31.52
28.50
29.81
28.37
44
9.63
Return on equity%
9.94
12.49
10.51
13.00
13.88
15.38
17.57
16.92
18.26
17.05
9.82
17.05
14.63
58
28.54
Return on assets%
17.74
16.21
16.36
15.48
16.69
17.87
16.54
17.45
19.52
17.24
15.42
17.45
16.97
21
0.04
EPS$
0.09
0.10
0.11
0.11
0.13
0.16
0.15
0.16
0.19
0.23
0.04
11.45%
11.91%
—
15.99
EPS growth%
18.84
17.39
15.64
15.25
17.23
17.34
14.81
17.66
19.18
22.06
5.88
17.66
17.37
57
0.10
Bookvalue per sh$
0.12
0.13
0.15
0.18
0.21
0.21
0.25
0.28
0.29
0.31
0.08
8.73%
11.63%
—
0.10
FCF per share$
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.08
0.07
0.07
(2.17%)
(1.11%)
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
14.45%
10.22%
—
20.59
Div yield (avg)%
16.69
18.63
16.55
16.18
16.18
14.11
14.99
17.78
16.23
15.74
11.23
15.74
16.20
81
24.43
Payout ratio%
19.44
19.03
18.71
20.22
23.05
22.86
22.82
23.87
21.90
19.70
18.34
22.82
21.06
87
0.781
Shares (diluted)B
1.003
1.146
1.379
1.377
1.631
1.598
1.849
1.835
2.095
2.521
0.808
9.10%
10.58%
58
7.48
Buyback yield%
15.83
16.63
17.61
20.47
18.36
19.08
18.41
17.72
15.90
13.28
6.03
17.72
17.67
27
0.697
D/E ratiox
0.586
0.554
0.616
0.630
0.623
0.610
0.646
0.616
0.646
0.737
0.605
0.646
0.619
11
140.3
Enterprise value$M
26.31
27.68
27.58
26.53
28.38
28.50
31.33
32.62
33.15
33.40
25.62
3.31%
3.58%
45
169.3
LT debt$M
56.64
56.70
55.40
50.48
52.35
49.74
54.47
59.49
64.69
67.08
22.59
5.08%
2.65%
8
Revenue
$161.3M
5.68%
1.00×
Cost of revenue
$86.46M
5.62%
0.99×
Operating expenses
$36.52M
5.94%
1.03×
Goodwill & intangibles
16.34%