64.82
Revenue$M
36.86
39.37
41.76
45.12
49.39
52.45
56.73
62.09
65.80
70.52
72.49
7.38%
7.30%
63
4.31
Revenue growth%
29.63
26.69
29.06
30.51
29.04
30.63
30.27
31.33
28.91
29.87
28.04
30.27
29.75
39
9.50
Gross margin%
8.89
9.48
10.11
7.63
5.29
8.25
11.12
11.17
9.07
7.10
12.03
9.07
8.98
10
22.92
Operating margin%
0.40
0.40
0.86
1.46
0.77
0.40
0.40
0.89
0.71
3.20
20.67
0.71
0.74
83
28.11
Net margin%
23.62
26.09
24.16
26.13
23.83
24.85
27.29
30.24
27.63
25.73
6.33
27.29
25.91
24
18.42
P/E ratio (avg)x
16.36
18.47
19.93
21.02
23.05
22.54
23.64
27.42
32.46
36.18
13.24
27.42
22.80
80
14.50
EV/EBITx
26.44
27.82
29.44
26.21
27.81
27.34
28.49
30.22
29.59
32.62
21.27
29.59
28.16
23
6.13
FCF yield (avg)%
21.07
22.78
20.02
17.71
19.25
20.27
20.66
22.03
22.61
23.27
15.34
22.03
20.87
22
3.92
FCF margin%
27.86
30.21
30.43
27.85
28.34
30.68
32.60
30.63
29.45
27.59
25.61
30.63
29.83
7
1.066
FCF / Net incomex
0.402
0.469
0.518
0.496
0.506
0.552
0.529
0.522
0.598
0.633
1.711
0.552
0.520
82
16.85
ROIC%
33.92
35.15
34.03
31.91
33.47
33.40
33.08
31.17
28.89
28.76
20.46
31.17
33.24
44
7.77
Return on equity%
14.49
12.42
13.08
12.13
14.43
16.82
14.41
15.63
14.71
16.17
7.68
15.63
14.46
75
10.33
Return on assets%
16.94
19.74
20.50
18.16
18.00
20.17
18.28
16.04
16.68
17.79
17.19
17.79
18.08
83
0.24
EPS$
0.22
0.22
0.23
0.21
0.21
0.23
0.23
0.22
0.22
0.19
0.27
(1.98%)
(0.83%)
—
17.38
EPS growth%
17.27
15.77
13.10
14.46
16.56
17.20
18.61
19.55
22.36
25.19
28.03
19.55
17.24
69
0.44
Bookvalue per sh$
0.21
0.22
0.24
0.22
0.21
0.21
0.20
0.22
0.23
0.22
0.14
1.17%
(0.08%)
—
0.26
FCF per share$
0.16
0.17
0.18
0.18
0.19
0.20
0.18
0.18
0.16
0.15
0.21
(4.81%)
0.31%
—
0.52
Dividend per sh$
0.46
0.43
0.46
0.43
0.39
0.40
0.45
0.46
0.42
0.47
0.22
3.77%
0.72%
—
24.98
Div yield (avg)%
3.80
2.21
4.94
3.48
1.22
0.40
1.94
1.64
1.45
0.40
20.85
1.45
1.79
19
22.85
Payout ratio%
7.70
6.57
7.28
4.51
2.41
2.34
4.70
7.55
8.94
9.79
22.19
7.55
6.92
49
79.40
Shares (diluted)M
107.6
115.0
128.2
139.4
165.2
168.0
162.7
193.2
202.1
228.7
79.68
6.72%
8.38%
74
27.95
Buyback yield%
8.37
5.94
4.65
4.73
2.07
0.64
0.40
0.40
0.40
0.40
23.05
0.40
1.35
33
1.506
D/E ratiox
1.839
1.899
2.073
2.495
2.605
2.560
2.864
2.932
3.142
3.740
1.695
2.932
2.582
91
44.30
Enterprise value$M
99.11
108.5
129.7
146.7
141.3
144.4
167.9
201.4
194.2
232.1
30.98
10.44%
8.89%
47
68.98
LT debt$M
30.22
26.36
28.90
31.50
30.18
32.26
34.43
35.44
35.82
33.31
11.01
1.99%
0.13%
47
Revenue
$70.52M
7.30%
1.00×
Cost of revenue
$46.39M
7.41%
1.01×
Operating expenses
$13.30M
7.45%
1.01×
Goodwill & intangibles
16.78%