32.90
Revenue$M
38.16
39.37
41.95
42.77
44.30
45.13
47.45
50.62
52.57
55.81
33.95
4.73%
4.49%
33
16.02
Revenue growth%
18.65
18.94
17.68
19.79
17.95
19.71
19.14
20.84
22.75
24.30
9.80
20.84
19.42
39
16.85
Gross margin%
7.35
4.81
5.40
7.65
6.13
5.69
4.94
3.33
5.70
3.78
20.95
4.94
5.54
35
2.31
Operating margin%
20.26
18.44
15.96
13.91
16.76
15.77
18.25
21.11
19.37
20.63
13.20
19.37
18.34
37
25.82
Net margin%
24.73
23.96
24.21
24.58
22.25
24.33
26.34
26.37
27.48
27.54
24.43
26.37
24.66
47
16.98
P/E ratio (avg)x
41.61
47.95
51.26
54.45
53.25
50.02
50.53
50.87
48.06
47.30
30.61
50.02
50.27
15
17.08
EV/EBITx
16.53
15.47
14.65
13.67
13.39
14.06
13.73
13.61
13.78
14.32
23.95
13.78
13.92
27
20.79
FCF yield (avg)%
25.08
26.52
24.66
24.34
24.55
26.46
28.53
31.29
30.34
31.65
27.70
30.34
26.49
79
26.07
FCF margin%
18.97
18.11
20.77
21.49
21.13
19.40
17.04
16.20
16.62
18.10
16.63
17.04
18.54
47
1.183
FCF / Net incomex
2.134
2.376
2.523
2.682
2.628
2.575
2.774
2.546
2.843
2.611
1.588
2.611
2.593
5
29.23
ROIC%
29.17
30.54
31.31
32.33
31.27
30.37
29.04
28.33
28.51
28.82
20.27
28.82
29.77
11
20.75
Return on equity%
10.47
8.55
5.73
3.43
2.52
0.40
2.53
0.49
0.53
1.69
25.12
0.53
2.53
74
16.06
Return on assets%
24.26
21.86
20.93
21.60
21.86
19.68
18.75
17.91
15.02
15.82
29.60
17.91
20.31
64
0.49
EPS$
0.20
0.19
0.17
0.16
0.17
0.19
0.19
0.18
0.17
0.17
0.52
0.16%
(1.65%)
—
15.21
EPS growth%
8.90
6.19
8.84
8.97
6.36
4.95
2.04
0.54
0.40
0.40
6.88
0.54
5.57
20
0.18
Bookvalue per sh$
0.29
0.33
0.36
0.37
0.42
0.39
0.43
0.45
0.48
0.45
0.23
1.35%
4.30%
—
0.20
FCF per share$
0.97
1.02
1.23
1.35
1.46
1.51
1.78
1.92
2.15
2.50
0.50
11.32%
10.43%
—
0.60
Dividend per sh$
0.24
0.23
0.25
0.29
0.32
0.33
0.36
0.40
0.40
0.41
0.25
5.34%
6.21%
—
10.97
Div yield (avg)%
8.49
6.72
8.93
7.78
9.46
8.56
11.05
12.65
10.15
9.33
17.41
10.15
9.13
45
15.42
Payout ratio%
24.98
24.41
26.04
28.77
27.58
24.75
24.01
21.36
21.47
21.45
27.74
21.47
24.58
49
42.37
Shares (diluted)M
43.97
44.99
50.82
50.77
55.83
64.25
72.27
69.87
66.00
63.56
42.30
2.63%
4.63%
8
4.51
Buyback yield%
18.79
17.13
18.60
20.85
22.72
25.20
25.20
27.66
28.65
25.70
27.00
25.70
23.96
9
1.082
D/E ratiox
3.374
3.737
4.255
4.593
5.044
5.550
6.528
6.309
6.518
6.369
1.188
6.369
5.297
26
9.848
Enterprise value$M
42.25
40.02
41.60
42.03
40.45
36.69
40.65
35.70
38.35
39.27
18.51
(0.59%)
0.07%
42
43.61
LT debt$M
31.26
28.13
30.49
28.42
28.93
28.95
28.67
30.72
31.47
29.58
35.33
0.44%
(1.01%)
44
Revenue
$55.81M
4.49%
1.00×
Cost of revenue
$30.50M
4.20%
0.97×
Operating expenses
$12.38M
4.95%
1.04×