54.66
Revenue$M
41.37
42.53
43.09
45.01
46.63
47.53
49.88
52.34
54.65
57.75
60.96
4.37%
3.80%
64
23.47
Revenue growth%
3.66
3.65
0.86
1.59
3.53
5.70
8.23
10.84
8.63
6.09
4.46
8.23
4.68
89
14.44
Gross margin%
17.46
19.56
18.23
18.05
16.31
16.63
18.10
15.28
13.19
13.13
14.69
15.28
17.04
73
28.92
Operating margin%
29.50
27.52
25.58
26.99
24.83
21.92
24.90
24.90
24.86
23.46
24.34
24.86
24.90
87
18.71
Net margin%
14.33
15.64
14.01
15.33
15.42
13.64
13.01
11.34
8.97
8.98
29.46
11.34
13.82
64
12.68
P/E ratio (avg)x
55.12
57.35
69.54
77.28
86.70
85.52
94.01
101.0
107.5
123.8
22.47
101.0
86.11
20
12.84
EV/EBITx
14.48
13.31
12.33
12.94
11.56
11.62
10.96
11.59
10.25
10.72
34.00
10.96
11.61
81
24.93
FCF yield (avg)%
14.56
16.91
15.59
13.30
12.56
11.88
9.47
6.80
9.39
11.59
4.77
9.47
12.22
59
19.00
FCF margin%
15.79
17.59
18.01
16.00
15.13
12.86
12.71
12.93
11.33
11.16
9.76
12.71
14.03
11
1.225
FCF / Net incomex
2.035
2.143
2.012
2.083
2.387
2.502
2.532
2.718
3.159
3.075
0.869
2.718
2.444
79
2.11
ROIC%
14.79
16.75
15.65
15.51
18.45
21.44
19.55
21.65
20.91
20.22
28.69
20.91
19.00
14
12.14
Return on equity%
18.17
17.04
16.50
15.11
17.76
17.10
16.03
17.46
17.88
17.43
27.17
17.43
17.27
34
29.08
Return on assets%
2.08
0.40
0.46
0.40
2.50
4.82
4.76
5.65
7.20
9.60
17.19
5.65
3.63
81
0.08
EPS$
0.14
0.15
0.16
0.17
0.20
0.23
0.27
0.27
0.30
0.32
0.09
9.50%
9.01%
—
16.59
EPS growth%
23.73
25.19
27.60
27.80
29.73
29.04
31.44
28.56
29.44
30.38
4.00
29.44
28.80
92
0.04
Bookvalue per sh$
0.08
0.09
0.09
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.06
5.47%
2.66%
—
0.05
FCF per share$
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.08
2.75%
(0.84%)
—
0.10
Dividend per sh$
0.08
0.08
0.09
0.08
0.09
0.09
0.09
0.10
0.11
0.11
0.07
4.60%
4.03%
—
26.50
Div yield (avg)%
17.09
19.02
19.41
17.05
19.35
20.04
21.54
20.57
20.85
21.52
13.61
20.85
19.72
74
9.52
Payout ratio%
3.70
5.58
8.42
9.04
11.75
12.05
9.47
10.96
13.20
16.12
4.13
12.05
10.21
82
0.407
Shares (diluted)B
0.603
0.641
0.752
0.743
0.790
0.841
0.928
1.099
1.096
1.145
0.403
7.72%
7.95%
15
16.92
Buyback yield%
15.69
17.86
16.04
16.58
14.53
12.73
15.58
13.29
13.10
10.44
23.94
13.10
15.05
92
1.575
D/E ratiox
0.850
0.841
0.940
1.049
1.056
1.130
1.149
1.213
1.332
1.323
0.854
1.213
1.093
50
22.42
Enterprise value$M
34.13
31.81
30.40
29.40
28.60
27.42
27.49
31.30
32.69
33.68
23.10
3.32%
1.09%
5
46.38
LT debt$M
8.948
8.120
8.977
9.425
8.972
8.142
8.271
7.184
7.657
7.918
13.27
(2.47%)
(1.10%)
85
Revenue
$57.75M
3.80%
1.00×
Cost of revenue
$29.24M
4.16%
1.03×
Operating expenses
$12.46M
3.67%
0.99×