66.38
Revenue$M
96.67
96.96
95.92
98.60
99.19
101.6
103.1
105.1
104.4
104.7
68.51
1.08%
1.15%
90
6.51
Revenue growth%
2.72
0.40
0.40
0.40
0.76
1.39
0.40
0.40
0.40
0.40
26.69
0.40
0.40
74
23.56
Gross margin%
19.15
18.36
19.02
19.20
21.21
19.71
18.35
15.90
15.48
16.53
29.54
16.53
18.69
90
15.17
Operating margin%
29.48
30.10
28.30
27.08
28.29
27.72
30.65
29.19
28.21
29.40
3.32
29.19
28.74
26
14.59
Net margin%
12.02
11.51
14.50
12.24
12.33
10.97
9.63
10.30
7.93
10.39
16.11
10.30
11.24
87
14.71
P/E ratio (avg)x
18.27
20.26
19.21
20.18
20.21
21.01
22.52
24.70
25.29
24.28
17.56
24.28
20.63
40
21.71
EV/EBITx
40.35
40.39
42.09
43.60
42.57
48.01
47.26
46.23
49.04
49.07
27.73
48.01
44.91
76
26.06
FCF yield (avg)%
3.45
1.58
0.40
2.36
2.49
0.89
0.40
0.40
1.13
2.49
11.18
0.89
1.35
8
27.72
FCF margin%
11.75
9.77
9.86
7.19
6.11
8.33
6.86
5.02
5.48
6.91
15.93
6.86
7.05
13
0.501
FCF / Net incomex
1.210
1.212
1.089
0.972
0.984
1.010
0.926
0.913
0.909
0.817
1.013
0.913
0.978
7
28.81
ROIC%
26.09
25.03
23.62
23.59
22.39
20.45
20.45
22.28
22.63
23.41
12.55
22.28
23.02
86
12.44
Return on equity%
19.09
21.34
18.71
17.95
18.52
16.77
17.19
15.97
14.56
17.40
3.70
16.77
17.67
17
27.80
Return on assets%
1.86
1.79
0.69
0.40
0.45
0.61
0.40
1.51
4.38
2.29
27.24
1.51
1.10
53
0.11
EPS$
0.69
0.77
0.92
0.96
0.95
1.04
1.01
0.99
0.98
1.04
0.11
1.84%
4.72%
—
28.23
EPS growth%
14.93
14.79
13.52
11.51
13.86
11.53
13.49
11.07
9.96
11.97
20.66
11.53
12.73
19
0.14
Bookvalue per sh$
0.41
0.41
0.40
0.35
0.30
0.33
0.32
0.35
0.31
0.28
0.31
(1.38%)
(2.91%)
—
0.43
FCF per share$
0.31
0.30
0.31
0.35
0.38
0.39
0.42
0.41
0.46
0.50
0.36
5.73%
6.19%
—
0.46
Dividend per sh$
0.30
0.33
0.31
0.30
0.31
0.35
0.39
0.45
0.52
0.58
0.18
13.08%
7.38%
—
23.18
Div yield (avg)%
12.31
11.04
8.94
9.51
8.92
7.66
6.38
6.82
8.86
11.33
22.51
7.66
8.93
94
25.92
Payout ratio%
28.23
30.20
28.06
28.01
25.94
28.35
29.44
31.89
33.88
34.63
27.16
31.89
28.90
31
237.9
Shares (diluted)M
285.0
319.0
309.7
338.8
334.4
304.3
273.7
287.6
274.4
286.0
236.7
(3.07%)
0.34%
36
16.75
Buyback yield%
20.16
20.23
19.42
19.44
17.01
17.78
17.09
16.48
15.70
17.11
29.11
17.09
17.44
13
0.440
D/E ratiox
1.104
1.211
1.269
1.448
1.356
1.356
1.376
1.307
1.451
1.640
0.191
1.376
1.356
31
57.90
Enterprise value$M
90.85
91.44
92.41
88.69
101.9
93.51
93.95
108.0
110.2
104.3
15.35
0.46%
1.60%
14
26.40
LT debt$M
11.39
12.11
11.83
12.72
15.14
15.46
15.06
14.79
15.71
18.77
43.26
4.40%
6.00%
26
Revenue
$104.7M
1.15%
1.00×
Cost of revenue
$72.84M
1.08%
0.99×
Operating expenses
$17.03M
1.08%
0.99×
Property and equipment
14.86%
Spread over hurdle
55.78%