103.2
Revenue$M
44.36
46.88
51.51
54.80
60.32
65.92
70.80
76.89
81.49
86.35
114.0
7.44%
7.91%
50
14.04
Revenue growth%
23.82
21.38
21.13
23.20
24.33
24.98
24.82
24.73
25.45
26.98
10.89
24.98
24.53
89
5.23
Gross margin%
16.25
17.80
16.51
15.69
18.04
17.01
17.43
18.98
20.17
21.02
11.08
18.98
17.62
18
27.54
Operating margin%
17.31
17.63
18.07
15.39
15.48
17.37
17.95
20.85
21.85
19.86
4.18
19.86
17.79
72
13.24
Net margin%
26.14
24.29
21.56
20.59
18.29
17.96
20.22
18.14
18.82
16.72
17.82
18.14
19.52
49
21.02
P/E ratio (avg)x
10.85
11.36
13.05
14.85
14.20
13.63
13.36
14.42
15.77
17.29
35.61
14.42
13.91
31
18.58
EV/EBITx
31.92
34.34
31.66
30.28
33.40
38.37
35.99
35.48
36.15
35.66
28.38
35.99
34.91
20
13.97
FCF yield (avg)%
17.07
17.73
20.26
19.09
18.81
19.29
19.95
18.95
20.93
19.75
10.35
19.75
19.19
63
19.87
FCF margin%
14.09
11.14
8.18
5.44
7.51
6.49
6.22
7.99
6.33
3.39
19.70
6.33
7.00
39
0.524
FCF / Net incomex
1.261
1.378
1.470
1.422
1.319
1.280
1.301
1.267
1.105
1.133
1.329
1.267
1.291
15
24.09
ROIC%
10.74
12.05
14.53
12.31
9.59
12.09
13.79
16.65
13.88
12.26
2.31
13.79
12.28
79
11.43
Return on equity%
35.52
35.81
34.87
35.24
32.74
33.26
34.90
33.14
33.32
30.79
15.78
33.26
34.09
94
29.18
Return on assets%
21.29
19.85
20.32
20.76
22.03
23.57
25.68
26.86
24.85
26.90
14.75
25.68
22.80
15
0.79
EPS$
0.26
0.26
0.27
0.32
0.38
0.39
0.39
0.46
0.47
0.51
0.86
6.19%
7.25%
—
26.74
EPS growth%
33.31
30.58
32.70
31.49
29.43
32.08
29.36
28.04
26.29
25.83
13.03
28.04
30.01
85
0.13
Bookvalue per sh$
0.80
0.88
0.97
1.03
1.17
1.20
1.17
1.32
1.56
1.68
0.22
7.58%
9.08%
—
0.77
FCF per share$
0.52
0.54
0.47
0.47
0.44
0.40
0.40
0.42
0.39
0.42
0.20
(0.70%)
(2.65%)
—
0.12
Dividend per sh$
0.64
0.60
0.57
0.55
0.49
0.51
0.47
0.45
0.43
0.41
0.23
(3.57%)
(3.81%)
—
6.79
Div yield (avg)%
10.70
12.12
11.09
8.87
9.79
8.40
6.41
7.21
6.79
9.42
20.20
7.21
9.14
64
29.62
Payout ratio%
27.52
27.50
26.31
24.48
23.70
23.86
24.84
27.52
26.65
28.90
17.24
26.65
26.48
54
104.9
Shares (diluted)M
143.8
146.5
167.7
192.6
222.6
217.1
215.9
253.1
277.2
277.2
103.8
4.48%
8.14%
85
6.90
Buyback yield%
10.16
12.18
13.70
10.94
13.52
10.61
8.16
6.22
3.40
0.46
26.68
6.22
10.38
39
1.393
D/E ratiox
0.250
0.255
0.295
0.309
0.350
0.405
0.465
0.509
0.540
0.617
0.639
0.509
0.377
89
23.02
Enterprise value$M
41.27
39.87
40.62
42.50
40.31
40.15
46.23
49.82
45.86
44.14
48.48
1.83%
1.86%
54
89.92
LT debt$M
42.33
38.00
39.87
34.05
36.16
38.42
33.49
33.53
34.86
31.57
5.933
(2.68%)
(3.58%)
59
Revenue
$86.35M
7.91%
1.00×
Cost of revenue
$50.80M
7.86%
1.00×
Operating expenses
$18.33M
7.75%
0.99×
Goodwill & intangibles
13.99%
Spread over hurdle
(2.63%)