65.14
Revenue$M
63.76
67.32
70.76
75.99
81.74
86.08
93.54
100.5
106.3
113.9
69.31
6.86%
6.71%
45
20.26
Revenue growth%
10.05
7.08
8.88
9.25
8.75
11.47
13.46
13.90
16.86
16.59
20.03
13.90
10.76
77
10.57
Gross margin%
17.00
15.54
14.78
14.21
11.30
11.86
12.17
9.86
7.56
5.72
2.34
9.86
12.02
90
12.04
Operating margin%
15.94
13.48
14.02
14.16
16.98
14.90
14.32
16.59
13.98
14.09
4.32
14.32
14.24
95
16.09
Net margin%
27.92
29.31
27.72
27.40
27.95
28.69
29.21
29.87
29.45
29.49
22.77
29.45
28.95
25
37.41
P/E ratio (avg)x
16.52
16.65
17.32
16.30
15.24
16.34
17.91
16.65
16.38
15.58
9.116
16.38
16.45
69
22.66
EV/EBITx
42.86
52.16
52.98
58.23
59.65
64.80
78.68
81.73
81.08
94.14
27.50
81.08
62.22
69
13.21
FCF yield (avg)%
23.31
23.18
22.72
22.28
19.66
18.99
19.30
20.76
19.90
16.97
29.47
19.30
20.33
94
20.62
FCF margin%
8.03
10.98
8.99
10.36
7.60
8.71
8.56
8.62
8.92
8.14
3.96
8.62
8.67
46
0.553
FCF / Net incomex
2.204
2.185
2.209
2.471
2.201
2.097
2.011
2.207
2.189
2.111
0.999
2.111
2.195
88
27.61
ROIC%
11.60
12.20
11.24
8.60
8.49
9.05
6.51
5.26
7.39
9.06
28.83
7.39
8.82
59
5.84
Return on equity%
18.72
18.59
16.47
14.90
15.48
13.08
12.77
14.10
15.97
15.66
8.51
14.10
15.57
59
7.02
Return on assets%
14.76
12.40
10.38
11.45
11.43
8.80
10.70
10.51
12.68
10.08
11.67
10.51
11.07
94
0.22
EPS$
0.11
0.13
0.15
0.16
0.16
0.18
0.17
0.17
0.18
0.21
0.23
5.56%
6.07%
—
26.36
EPS growth%
13.09
12.30
9.32
7.94
6.84
7.43
5.28
8.17
8.62
7.90
26.44
7.90
8.06
89
0.39
Bookvalue per sh$
0.67
0.69
0.69
0.71
0.74
0.68
0.63
0.68
0.63
0.62
0.14
(3.33%)
(0.03%)
—
0.11
FCF per share$
0.33
0.33
0.29
0.29
0.29
0.29
0.27
0.26
0.27
0.29
0.54
(0.36%)
(2.81%)
—
0.46
Dividend per sh$
0.13
0.13
0.13
0.12
0.14
0.13
0.13
0.15
0.15
0.15
0.15
2.57%
2.59%
—
3.09
Div yield (avg)%
31.38
29.19
27.67
30.44
30.28
28.38
30.65
28.11
30.61
32.93
8.25
30.61
30.36
22
4.50
Payout ratio%
6.52
7.69
10.46
12.86
12.78
10.17
12.12
13.48
11.26
13.63
28.84
12.12
11.69
48
64.20
Shares (diluted)M
49.69
44.53
43.32
44.51
39.93
42.17
37.42
33.91
36.63
32.51
64.38
(4.03%)
(4.50%)
89
24.54
Buyback yield%
29.55
31.98
33.28
31.52
33.10
31.25
32.40
33.75
33.18
32.80
18.75
32.80
32.60
82
1.654
D/E ratiox
2.368
2.628
2.787
2.797
3.161
3.719
4.047
4.049
4.072
4.633
0.687
4.049
3.440
53
26.91
Enterprise value$M
82.52
73.42
68.00
70.13
61.33
58.55
53.27
51.06
48.84
44.30
41.53
(6.30%)
(5.24%)
63
63.33
LT debt$M
63.90
67.64
73.80
77.33
91.10
97.10
96.60
104.7
112.7
110.9
34.88
4.01%
6.81%
86
Revenue
$113.9M
6.71%
1.00×
Cost of revenue
$59.42M
6.51%
0.98×
Operating expenses
$21.26M
6.71%
1.00×
Spread over hurdle
(2.52%)