61.83
Revenue$M
76.69
81.45
89.71
96.82
103.9
113.3
122.6
133.7
145.8
67.07
71.42
8.53%
8.13%
20
12.35
Revenue growth%
12.42
9.59
11.81
14.66
13.66
14.60
12.48
12.27
10.47
22.94
14.95
12.48
12.35
83
8.49
Gross margin%
23.81
24.03
25.30
26.86
28.80
29.76
29.60
28.49
27.92
15.58
23.59
28.80
27.39
29
18.29
Operating margin%
14.63
13.14
14.67
13.61
12.80
12.09
9.31
11.86
9.28
16.65
2.39
11.86
12.97
91
24.32
Net margin%
10.66
9.49
9.95
11.08
12.14
9.16
10.84
11.23
12.42
2.71
10.26
11.23
10.75
84
35.34
P/E ratio (avg)x
8.947
10.18
11.85
11.66
11.27
10.94
11.65
13.61
14.43
8.862
26.80
11.65
11.46
41
20.93
EV/EBITx
15.65
15.14
14.73
13.81
12.94
12.30
12.69
11.97
10.85
33.41
32.16
12.30
13.37
24
17.47
FCF yield (avg)%
10.72
7.87
8.43
9.10
6.97
7.64
8.43
8.54
10.39
24.99
18.94
8.43
8.48
40
28.19
FCF margin%
3.72
4.77
4.58
1.92
4.88
4.86
2.04
0.40
0.40
4.43
20.91
2.04
3.29
16
0.397
FCF / Net incomex
1.937
2.190
2.081
2.109
2.086
2.329
2.378
2.559
2.347
1.276
0.909
2.347
2.149
64
15.59
ROIC%
18.07
20.02
18.09
15.95
15.21
15.41
15.27
18.08
19.41
21.27
29.66
15.41
18.07
39
8.98
Return on equity%
14.04
15.38
12.79
14.27
13.60
16.36
18.42
20.55
18.97
27.41
9.16
18.42
15.18
74
12.55
Return on assets%
23.69
24.68
21.74
19.25
20.50
22.55
24.23
26.21
24.25
10.05
6.80
24.23
23.96
78
0.24
EPS$
0.34
0.37
0.36
0.44
0.44
0.43
0.48
0.58
0.59
0.24
0.25
6.33%
6.72%
—
23.14
EPS growth%
15.52
14.34
12.60
11.38
9.52
10.76
13.03
11.92
13.36
8.93
8.01
11.92
12.82
91
0.11
Bookvalue per sh$
0.16
0.16
0.17
0.17
0.17
0.17
0.19
0.19
0.21
0.05
0.10
4.40%
3.39%
—
0.21
FCF per share$
0.15
0.15
0.16
0.18
0.20
0.18
0.20
0.19
0.21
0.22
0.11
3.07%
2.43%
—
0.19
Dividend per sh$
0.29
0.30
0.34
0.33
0.35
0.39
0.47
0.45
0.49
0.04
0.06
8.25%
6.88%
—
2.91
Div yield (avg)%
13.82
15.30
17.21
16.24
14.63
15.03
15.03
16.83
18.63
22.83
16.97
15.03
15.17
38
17.74
Payout ratio%
17.71
14.87
14.41
14.67
13.91
16.40
19.08
16.82
19.42
24.47
15.16
16.82
16.61
87
202.7
Shares (diluted)M
300.6
359.0
375.6
390.0
438.4
457.6
469.1
497.8
538.7
203.0
206.2
6.68%
6.82%
24
29.07
Buyback yield%
7.20
5.78
4.81
3.11
5.30
5.51
5.15
5.33
6.65
21.76
13.05
5.33
5.31
56
0.333
D/E ratiox
2.512
2.424
2.741
2.707
2.675
2.901
2.894
2.835
2.843
1.287
0.357
2.843
2.724
68
107.5
Enterprise value$M
111.7
122.6
121.9
145.8
140.3
139.0
155.9
183.0
209.3
79.51
20.69
7.50%
8.63%
69
76.67
LT debt$M
56.11
59.99
63.27
59.01
60.78
56.51
49.66
53.33
52.05
62.39
34.45
(2.48%)
(2.17%)
61
Revenue
$145.8M
8.13%
1.00×
Cost of revenue
$102.0M
8.13%
1.00×
Operating expenses
$31.18M
7.62%
0.95×