7.806
Revenue$M
10.77
11.50
11.95
12.80
13.28
13.76
14.13
14.67
15.53
16.57
8.415
4.53%
4.73%
89
8.66
Revenue growth%
15.19
16.76
16.56
18.89
16.82
15.48
15.17
13.65
16.02
14.23
18.41
15.17
15.75
23
8.75
Gross margin%
2.25
0.84
0.73
0.40
1.01
0.40
0.40
0.40
2.29
2.19
19.21
0.40
0.79
25
27.30
Operating margin%
19.10
22.04
20.85
18.05
19.98
20.35
17.67
20.34
22.95
25.92
25.67
20.35
20.34
8
2.79
Net margin%
22.95
22.76
19.80
19.60
19.89
20.94
23.57
23.82
26.35
27.58
4.86
23.82
22.85
92
30.26
P/E ratio (avg)x
42.89
48.17
53.84
53.30
51.24
47.27
52.41
55.20
49.62
53.84
20.16
52.41
51.82
49
17.84
EV/EBITx
29.45
29.03
28.08
29.13
29.22
27.07
26.09
24.51
23.00
24.46
32.71
24.51
27.57
8
19.27
FCF yield (avg)%
1.86
2.84
2.83
3.86
2.86
1.38
0.40
1.73
0.40
2.67
7.33
1.38
2.27
20
6.59
FCF margin%
21.50
19.40
18.38
15.69
17.52
16.71
16.40
16.09
18.34
16.38
23.71
16.40
17.11
31
0.895
FCF / Net incomex
0.736
0.785
0.812
0.719
0.791
0.768
0.747
0.771
0.851
0.913
0.655
0.771
0.778
79
12.43
ROIC%
20.23
17.86
20.06
19.11
19.80
20.96
18.51
18.24
16.60
15.32
25.86
18.24
18.81
40
14.37
Return on equity%
25.31
22.51
21.93
21.71
21.05
23.21
20.86
18.75
16.60
17.88
26.48
18.75
21.38
28
3.75
Return on assets%
12.45
10.67
10.00
7.10
4.47
2.25
1.14
3.48
2.36
4.02
30.00
2.36
4.24
39
0.14
EPS$
0.19
0.19
0.17
0.15
0.15
0.14
0.14
0.14
0.15
0.15
0.15
0.04%
(2.56%)
—
26.98
EPS growth%
6.51
8.65
11.56
10.75
13.01
13.65
12.86
12.25
14.75
17.31
2.04
13.65
12.56
58
0.13
Bookvalue per sh$
0.22
0.26
0.25
0.27
0.31
0.32
0.31
0.35
0.35
0.35
0.20
2.04%
5.19%
—
0.13
FCF per share$
0.10
0.10
0.10
0.10
0.09
0.10
0.11
0.10
0.09
0.10
0.28
0.87%
(0.76%)
—
0.22
Dividend per sh$
0.07
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.23
0.11%
(2.98%)
—
3.03
Div yield (avg)%
11.14
14.08
13.48
15.47
15.18
17.76
16.94
15.51
12.59
12.28
21.35
15.51
14.63
42
25.86
Payout ratio%
11.89
10.32
12.51
10.89
9.25
10.58
8.33
6.51
5.44
6.97
2.24
6.97
9.79
91
56.55
Shares (diluted)M
72.66
63.19
69.04
61.61
67.07
67.75
71.44
73.61
65.23
70.87
58.49
1.11%
(0.17%)
7
12.43
Buyback yield%
22.26
19.92
18.62
18.31
18.96
18.39
15.95
15.91
18.28
20.35
16.90
18.28
18.51
22
0.184
D/E ratiox
0.520
0.541
0.588
0.656
0.760
0.786
0.895
1.049
1.236
1.292
0.254
1.049
0.773
40
8.053
Enterprise value$M
9.200
10.40
10.30
11.54
12.09
11.97
11.36
12.74
12.28
14.27
5.748
3.38%
4.97%
39
12.98
LT debt$M
6.836
7.452
7.199
7.441
8.136
8.475
8.702
8.057
7.740
7.074
8.203
(2.76%)
(0.48%)
72
Revenue
$16.57M
4.73%
1.00×
Cost of revenue
$11.60M
4.73%
1.00×
Operating expenses
$2.242M
5.02%
1.03×
Goodwill & intangibles
16.95%