49.29
Revenue$M
31.38
32.13
33.97
35.18
35.91
37.03
39.47
40.77
42.95
44.91
53.19
4.58%
3.91%
95
5.21
Revenue growth%
5.12
3.55
5.92
5.48
4.55
4.68
4.95
3.98
1.00
2.99
20.38
3.98
4.62
56
4.86
Gross margin%
16.91
16.35
18.82
21.14
20.39
21.38
21.18
21.48
22.51
25.42
5.57
21.48
21.16
53
25.84
Operating margin%
26.80
27.79
25.48
23.34
22.18
24.64
21.75
21.45
22.42
21.13
12.55
21.75
22.88
20
8.99
Net margin%
21.01
23.96
26.38
26.62
24.65
24.12
25.04
23.53
26.14
25.74
7.64
25.04
24.85
76
25.71
P/E ratio (avg)x
40.65
44.88
45.32
53.02
51.01
56.09
65.14
76.25
82.24
85.40
35.83
76.25
54.55
39
28.72
EV/EBITx
16.37
17.41
19.39
21.47
22.12
21.75
23.47
26.36
25.64
24.06
16.82
24.06
21.94
66
18.26
FCF yield (avg)%
26.78
29.68
29.63
29.55
27.31
25.13
22.40
20.88
18.60
17.80
16.70
20.88
25.96
19
3.53
FCF margin%
4.67
5.59
7.61
10.27
10.06
10.91
10.10
11.90
12.65
10.63
18.15
10.91
10.18
54
0.361
FCF / Net incomex
1.610
1.596
1.719
1.908
1.998
2.232
2.711
2.728
2.869
2.868
0.460
2.728
2.115
82
13.57
ROIC%
15.72
16.71
15.95
13.12
12.38
13.69
14.96
15.72
17.74
17.97
15.16
15.72
15.72
63
26.61
Return on equity%
0.40
0.40
0.65
1.95
0.40
2.96
2.09
0.40
0.40
2.64
15.40
2.09
0.52
15
29.13
Return on assets%
14.92
14.01
16.66
16.15
15.19
17.25
18.90
18.66
16.64
19.28
15.67
18.66
16.65
22
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.70%
2.26%
—
10.44
EPS growth%
27.19
25.58
28.19
28.57
27.84
30.59
32.33
29.91
28.81
28.87
16.95
29.91
28.69
74
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.13%
11.08%
—
0.01
FCF per share$
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
1.28%
(0.56%)
—
0.01
Dividend per sh$
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.02
5.96%
8.09%
—
19.81
Div yield (avg)%
18.52
16.36
18.36
18.30
16.14
16.92
16.67
17.45
20.40
22.33
8.63
17.45
17.87
7
16.50
Payout ratio%
9.30
6.95
8.49
8.57
8.18
8.08
10.80
13.37
13.63
15.68
19.46
13.37
8.94
28
1.148
Shares (diluted)B
0.974
0.894
0.785
0.820
0.714
0.769
0.692
0.634
0.608
0.593
1.178
(3.64%)
(6.15%)
34
20.23
Buyback yield%
2.19
0.40
1.80
0.40
2.31
2.27
0.40
3.18
6.08
3.38
3.07
3.18
2.23
15
0.863
D/E ratiox
1.228
1.374
1.462
1.553
1.693
1.829
1.756
2.069
2.000
1.917
0.504
1.917
1.724
78
52.58
Enterprise value$M
5.525
5.519
6.219
6.035
5.958
6.975
7.339
7.102
7.029
7.328
53.23
4.23%
2.82%
45
26.87
LT debt$M
52.31
48.21
52.10
50.83
45.77
48.12
48.35
52.76
58.39
65.84
16.04
7.54%
3.36%
94
Revenue
$44.91M
3.91%
1.00×
Cost of revenue
$20.79M
3.96%
1.01×
Operating expenses
$9.335M
3.55%
0.97×