58.18
Revenue$M
47.47
48.32
48.36
48.07
47.67
49.04
49.95
49.97
51.00
51.88
63.81
1.71%
0.83%
71
5.94
Revenue growth%
8.32
10.85
13.04
11.26
10.16
12.66
12.45
11.34
13.91
14.15
13.84
12.66
11.90
13
15.20
Gross margin%
14.60
17.28
15.59
12.84
14.30
13.00
11.92
10.85
12.87
11.32
3.93
11.92
12.94
48
26.99
Operating margin%
14.61
16.21
15.29
15.69
17.73
19.71
18.34
16.24
15.22
13.25
29.85
16.24
15.95
45
2.95
Net margin%
24.13
25.69
22.89
22.18
20.80
21.89
20.11
17.50
15.38
13.10
18.72
17.50
21.34
41
8.929
P/E ratio (avg)x
11.72
13.42
15.42
14.88
14.55
14.45
14.08
13.97
16.10
18.82
17.92
14.45
14.50
46
14.16
EV/EBITx
40.79
44.08
45.98
49.31
54.74
54.48
62.30
60.30
59.60
70.05
11.66
60.30
54.61
46
22.28
FCF yield (avg)%
30.70
32.68
30.22
31.11
32.65
30.09
29.11
30.35
32.13
30.87
22.13
30.35
30.78
58
11.37
FCF margin%
5.09
3.76
1.41
0.40
0.40
1.34
0.94
3.05
2.23
1.89
23.24
1.89
1.65
12
1.784
FCF / Net incomex
1.411
1.463
1.609
1.519
1.478
1.624
1.707
1.817
1.909
1.940
1.144
1.817
1.616
82
4.06
ROIC%
15.80
18.34
16.87
16.07
18.80
19.25
19.91
21.50
20.50
19.22
9.50
19.91
19.01
54
26.20
Return on equity%
13.88
11.63
12.17
11.54
12.63
15.38
15.11
13.44
13.12
13.14
4.83
13.44
13.13
76
22.59
Return on assets%
5.67
3.64
4.68
4.45
2.01
2.36
2.45
0.40
0.40
0.40
20.30
0.40
2.41
85
0.64
EPS$
0.55
0.60
0.56
0.61
0.68
0.70
0.72
0.65
0.67
0.73
0.67
1.47%
3.25%
—
27.88
EPS growth%
5.86
2.97
2.30
1.74
3.82
1.57
0.83
1.65
0.40
0.40
5.38
0.83
1.69
51
0.83
Bookvalue per sh$
1.12
1.08
1.13
1.04
1.14
1.14
1.01
1.04
1.09
1.15
0.91
0.05%
—
—
0.66
FCF per share$
0.40
0.35
0.32
0.30
0.32
0.32
0.34
0.32
0.33
0.33
0.98
0.65%
(2.95%)
—
0.47
Dividend per sh$
0.70
0.72
0.66
0.63
0.59
0.56
0.52
0.47
0.46
0.41
1.35
(7.16%)
(4.32%)
—
21.96
Div yield (avg)%
14.69
13.60
13.36
14.17
15.05
17.24
14.67
12.42
13.58
15.01
8.24
14.67
14.42
74
12.59
Payout ratio%
3.48
1.27
0.40
1.54
0.44
0.40
3.35
4.80
5.30
8.14
24.51
4.80
2.44
40
23.30
Shares (diluted)M
29.14
31.22
31.69
36.67
39.03
45.74
49.52
49.13
52.16
52.33
22.77
6.04%
6.93%
84
12.15
Buyback yield%
0.40
1.72
1.94
4.11
4.84
4.26
1.65
3.98
4.89
7.09
26.20
4.26
4.04
36
1.553
D/E ratiox
1.329
1.238
1.238
1.282
1.376
1.327
1.243
1.143
1.131
1.132
1.763
1.143
1.241
28
37.49
Enterprise value$M
34.73
35.35
32.76
34.95
31.72
28.93
32.31
34.34
33.72
31.65
39.32
(0.05%)
(1.64%)
81
24.97
LT debt$M
6.513
7.213
7.491
7.603
7.401
8.655
10.06
10.43
10.32
11.98
30.25
10.10%
7.89%
93
Revenue
$51.88M
0.83%
1.00×
Cost of revenue
$28.03M
1.18%
1.03×
Operating expenses
$8.074M
0.36%
0.95×
Cash and investments
16.65%
Spread over hurdle
20.97%