7.325
Revenue$M
14.75
15.10
15.91
16.40
16.94
17.44
18.52
19.20
20.04
20.77
7.794
4.16%
3.69%
93
15.29
Revenue growth%
7.68
7.32
9.65
8.72
11.21
12.51
14.51
13.40
12.55
13.77
25.35
13.40
11.86
73
29.73
Gross margin%
2.56
0.40
0.79
0.40
0.40
1.83
2.78
0.52
0.40
2.93
24.74
1.83
0.65
54
26.81
Operating margin%
16.50
15.31
14.59
11.86
14.85
15.93
17.40
19.61
16.66
17.09
28.84
17.09
16.21
84
28.21
Net margin%
7.34
5.03
4.61
4.55
5.97
8.56
9.21
8.34
7.74
6.80
26.42
8.34
7.07
84
24.29
P/E ratio (avg)x
10.07
10.14
10.68
10.56
9.746
9.802
9.014
9.546
8.714
9.528
25.94
9.528
9.774
53
19.98
EV/EBITx
15.86
18.95
18.37
18.91
20.21
20.98
24.84
26.05
28.98
32.31
9.644
26.05
20.59
64
3.18
FCF yield (avg)%
13.66
14.55
17.40
15.03
16.95
15.26
14.79
14.58
14.22
17.18
9.55
14.79
14.91
57
11.27
FCF margin%
31.01
33.72
35.47
32.95
35.33
33.30
35.95
35.35
36.06
36.03
17.13
35.95
35.34
68
0.272
FCF / Net incomex
1.122
1.181
1.158
1.110
1.181
1.260
1.355
1.453
1.321
1.284
0.970
1.321
1.221
23
19.00
ROIC%
21.06
18.08
18.55
18.06
17.59
16.09
16.42
17.64
16.58
15.92
4.49
16.42
17.62
26
25.80
Return on equity%
10.01
10.67
11.79
12.69
10.98
12.63
10.57
8.84
6.65
5.78
2.94
8.84
10.62
66
11.38
Return on assets%
2.41
3.21
2.22
5.22
6.13
8.81
7.12
5.28
2.37
4.33
15.80
5.28
4.77
16
0.38
EPS$
0.37
0.38
0.34
0.34
0.31
0.30
0.25
0.25
0.24
0.26
0.40
(2.88%)
(2.90%)
—
17.19
EPS growth%
8.28
6.70
9.69
8.32
8.10
9.69
12.16
12.14
11.33
8.47
29.94
11.33
9.08
8
0.50
Bookvalue per sh$
0.43
0.41
0.41
0.40
0.37
0.42
0.44
0.42
0.45
0.50
0.43
5.92%
2.81%
—
0.58
FCF per share$
0.17
0.21
0.20
0.24
0.25
0.26
0.29
0.34
0.41
0.45
0.61
12.22%
11.25%
—
0.33
Dividend per sh$
0.16
0.17
0.16
0.16
0.14
0.14
0.15
0.14
0.13
0.14
0.42
0.06%
(0.61%)
—
11.94
Div yield (avg)%
5.61
2.79
1.64
1.25
0.58
0.40
0.40
1.76
1.11
3.28
20.19
1.11
1.44
28
16.15
Payout ratio%
15.32
13.69
13.48
14.09
14.85
12.14
13.99
13.68
11.80
13.26
25.57
13.26
13.68
18
14.94
Shares (diluted)M
20.15
23.52
25.81
27.08
28.12
29.22
29.29
32.91
37.55
36.47
14.50
5.34%
5.84%
68
29.21
Buyback yield%
8.41
9.44
11.73
11.02
9.08
7.27
5.46
7.21
5.54
7.27
5.53
7.21
7.84
89
1.138
D/E ratiox
0.976
0.989
1.004
1.085
1.227
1.398
1.428
1.447
1.461
1.540
0.519
1.447
1.312
70
7.418
Enterprise value$M
18.47
18.31
20.83
23.98
23.92
24.71
26.49
30.04
32.96
34.36
0.913
7.52%
7.77%
93
11.06
LT debt$M
14.34
15.07
15.91
15.85
18.12
19.58
20.00
23.69
27.07
26.81
11.90
8.15%
7.89%
24
Revenue
$20.77M
3.69%
1.00×
Cost of revenue
$14.54M
3.69%
1.00×
Operating expenses
$4.394M
4.48%
1.08×
Spread over hurdle
24.24%