6.144
Revenue$M
17.17
17.34
17.78
17.47
17.68
17.83
18.24
18.49
18.25
18.09
6.833
0.46%
0.43%
56
3.04
Revenue growth%
8.19
8.79
10.40
11.62
11.29
13.01
13.61
14.00
16.45
14.59
23.48
14.00
12.32
72
23.44
Gross margin%
16.76
14.96
13.33
14.64
15.50
15.18
17.57
18.62
20.21
20.88
11.61
18.62
16.13
9
17.19
Operating margin%
3.22
4.70
3.42
1.21
0.40
0.40
0.40
2.47
5.28
3.37
29.00
2.47
2.85
8
11.20
Net margin%
5.47
7.98
7.19
6.21
9.10
11.43
12.53
11.33
12.03
10.25
17.73
11.43
9.68
65
19.22
P/E ratio (avg)x
29.50
33.55
34.86
36.37
42.13
43.03
43.48
45.55
48.20
54.46
26.56
45.55
42.58
20
7.955
EV/EBITx
20.13
20.29
22.02
23.86
22.06
21.07
23.08
24.53
21.73
21.73
8.038
21.73
21.87
62
20.06
FCF yield (avg)%
0.40
1.63
0.40
0.40
1.06
2.45
0.40
0.40
0.40
0.40
24.89
0.40
0.40
91
17.98
FCF margin%
10.28
8.28
10.08
7.68
8.37
8.44
11.07
13.56
11.38
12.72
6.24
11.38
10.18
32
1.497
FCF / Net incomex
1.749
2.026
2.319
2.218
2.208
2.292
2.297
2.570
2.920
3.063
0.593
2.570
2.294
30
13.26
ROIC%
14.12
16.22
15.54
18.17
19.02
20.96
21.07
24.04
21.48
19.93
8.10
21.07
19.47
31
29.03
Return on equity%
12.18
10.97
11.78
11.82
13.37
15.83
16.80
16.28
16.95
16.58
8.48
16.58
14.60
42
3.67
Return on assets%
13.25
13.19
10.36
7.45
9.33
9.45
7.92
10.84
12.57
13.16
3.10
10.84
10.60
37
0.23
EPS$
0.64
0.73
0.69
0.75
0.75
0.85
0.96
1.07
1.06
1.23
0.25
10.20%
6.55%
—
16.16
EPS growth%
15.15
12.77
9.78
11.28
11.08
9.84
7.30
8.39
7.16
8.31
6.69
8.31
9.81
14
0.21
Bookvalue per sh$
0.38
0.35
0.38
0.39
0.35
0.34
0.30
0.27
0.28
0.29
0.38
(3.45%)
(3.58%)
—
0.58
FCF per share$
0.26
0.29
0.33
0.33
0.33
0.38
0.43
0.46
0.50
0.51
0.29
9.13%
8.76%
—
0.43
Dividend per sh$
0.32
0.32
0.31
0.33
0.35
0.36
0.36
0.40
0.46
0.52
0.23
8.09%
5.50%
—
11.92
Div yield (avg)%
7.57
7.32
7.31
5.99
7.81
9.82
9.27
7.26
10.12
11.19
2.11
9.82
7.69
34
24.68
Payout ratio%
17.68
19.69
21.56
21.48
23.77
23.26
21.52
19.84
19.12
16.12
4.05
19.84
20.66
85
15.32
Shares (diluted)M
14.95
14.08
14.44
15.33
14.73
13.40
12.05
12.36
10.83
11.54
14.90
(4.76%)
(1.61%)
56
20.26
Buyback yield%
9.92
8.78
9.78
7.89
9.17
7.31
7.60
6.81
5.18
6.57
25.86
6.81
7.74
54
1.270
D/E ratiox
2.008
1.952
1.931
2.005
2.218
2.156
1.970
1.979
1.910
1.981
0.410
1.979
1.980
91
15.01
Enterprise value$M
10.87
12.22
13.66
12.96
13.19
14.25
12.99
14.10
15.19
16.60
16.29
4.71%
3.90%
15
2.910
LT debt$M
24.66
24.84
23.36
23.28
21.60
23.58
25.44
27.19
25.47
27.91
1.736
5.26%
1.22%
66
Revenue
$18.09M
0.43%
1.00×
Cost of revenue
$9.273M
0.59%
1.02×
Operating expenses
$4.108M
(0.07%)
0.95×
Spread over hurdle
12.71%