4.637
Revenue$M
39.57
41.11
42.09
42.72
43.76
44.70
46.04
46.86
47.97
50.16
5.010
2.76%
2.64%
92
17.54
Revenue growth%
18.58
16.51
16.92
18.06
20.21
20.49
22.98
23.10
20.87
21.49
11.82
21.49
20.35
65
17.30
Gross margin%
12.52
9.69
6.78
6.04
3.62
4.18
1.69
0.42
2.27
2.00
13.77
2.00
3.90
45
27.28
Operating margin%
0.40
1.02
3.75
6.63
3.95
3.37
4.16
4.31
6.54
7.59
12.75
4.31
4.06
66
9.46
Net margin%
28.64
29.92
31.09
31.86
28.88
30.58
31.99
31.94
34.84
32.69
5.57
31.99
31.47
63
35.49
P/E ratio (avg)x
23.61
28.21
27.49
28.16
31.68
36.58
43.36
41.49
39.85
45.27
26.24
41.49
34.13
18
17.37
EV/EBITx
10.82
10.59
10.35
11.41
12.56
12.15
13.21
14.70
15.24
15.00
25.55
14.70
12.35
36
9.10
FCF yield (avg)%
22.05
23.68
20.78
22.70
22.14
23.26
21.54
19.82
20.56
22.56
15.51
21.54
22.10
41
18.83
FCF margin%
25.55
27.62
25.94
26.75
27.80
29.88
31.61
32.92
34.36
31.60
12.50
31.61
28.84
16
1.494
FCF / Net incomex
0.128
0.118
0.125
0.123
0.117
0.109
0.102
0.109
0.113
0.114
1.505
0.109
0.115
13
21.96
ROIC%
23.10
25.19
25.34
25.28
25.65
27.62
24.80
22.42
23.07
22.14
16.55
23.07
24.99
75
13.02
Return on equity%
3.25
4.98
4.39
4.15
4.46
7.29
9.26
7.53
6.53
7.70
24.04
7.53
5.76
87
23.99
Return on assets%
22.11
20.99
19.96
17.99
19.54
20.06
19.21
22.11
19.42
17.10
2.78
19.42
19.75
57
0.29
EPS$
0.50
0.57
0.63
0.71
0.68
0.63
0.59
0.59
0.58
0.55
0.30
(4.04%)
1.79%
—
29.35
EPS growth%
25.86
26.12
28.05
29.14
27.53
26.59
28.91
31.66
29.85
31.95
21.82
29.85
28.48
87
0.25
Bookvalue per sh$
0.41
0.40
0.39
0.45
0.47
0.45
0.51
0.54
0.55
0.52
0.52
1.87%
2.62%
—
0.40
FCF per share$
0.71
0.71
0.78
0.94
1.07
1.25
1.23
1.40
1.52
1.64
0.53
8.97%
8.93%
—
0.32
Dividend per sh$
0.80
0.94
1.00
1.20
1.21
1.25
1.25
1.26
1.44
1.59
0.19
5.62%
7.68%
—
16.80
Div yield (avg)%
8.42
8.99
6.23
7.45
9.02
10.67
8.41
11.40
10.83
8.07
21.42
10.67
8.70
18
8.45
Payout ratio%
10.56
13.05
15.50
14.05
13.12
11.19
11.33
13.53
15.28
17.52
25.95
13.53
13.32
7
31.98
Shares (diluted)M
48.72
48.01
54.25
55.74
59.44
59.22
64.53
70.76
79.89
86.36
31.03
7.76%
6.26%
14
4.25
Buyback yield%
20.89
21.30
18.88
21.65
23.54
23.30
26.02
25.51
27.96
26.18
22.61
26.02
23.42
57
0.957
D/E ratiox
1.975
1.826
2.036
2.077
2.117
2.308
2.087
2.269
2.232
2.296
1.746
2.269
2.102
12
30.32
Enterprise value$M
5.545
6.218
7.163
7.414
8.830
9.049
9.750
10.15
10.31
10.76
25.97
4.03%
7.46%
93
25.87
LT debt$M
16.10
15.43
15.03
15.01
16.23
14.72
14.14
12.85
12.22
12.26
14.95
(5.46%)
(2.87%)
80
Revenue
$50.16M
2.64%
1.00×
Cost of revenue
$32.74M
2.58%
0.99×
Operating expenses
$12.36M
2.80%
1.02×
Spread over hurdle
(2.00%)