52.33
Revenue$M
32.43
35.65
39.02
42.46
45.57
49.17
53.01
55.71
59.22
63.35
56.93
6.81%
7.94%
94
29.62
Revenue growth%
14.70
16.44
14.14
12.48
9.53
10.05
7.14
8.37
10.11
9.37
14.78
9.37
10.08
81
8.55
Gross margin%
21.20
20.64
19.12
20.48
22.58
24.37
26.67
26.22
28.19
28.56
29.70
26.67
23.48
41
12.55
Operating margin%
2.41
2.49
5.12
7.70
7.49
9.20
7.87
6.66
6.20
4.17
13.02
6.66
6.43
37
15.81
Net margin%
15.77
15.98
18.48
16.52
15.35
13.96
15.10
17.36
18.97
20.98
13.77
17.36
16.25
56
18.57
P/E ratio (avg)x
24.19
23.78
24.53
22.07
23.32
26.00
25.72
24.97
24.10
23.17
31.93
24.97
24.14
55
27.82
EV/EBITx
13.62
16.19
16.55
18.61
22.03
22.85
24.49
24.95
24.61
28.91
32.04
24.61
22.44
84
22.51
FCF yield (avg)%
27.04
27.22
26.94
26.79
28.83
26.90
24.49
27.46
27.37
29.64
29.12
27.37
27.13
24
23.25
FCF margin%
11.22
13.13
13.08
14.08
13.15
15.86
15.01
16.49
16.98
16.44
15.93
16.44
14.55
35
1.364
FCF / Net incomex
0.241
0.254
0.259
0.249
0.277
0.259
0.257
0.289
0.288
0.283
1.499
0.283
0.259
58
27.04
ROIC%
6.90
3.94
4.63
5.92
6.86
4.46
5.94
8.75
6.94
7.94
27.36
6.94
6.40
70
11.10
Return on equity%
18.90
19.61
19.07
17.34
17.49
15.02
17.09
17.34
17.62
16.23
19.45
17.09
17.42
18
17.03
Return on assets%
18.85
21.63
23.90
25.10
24.56
23.21
23.40
21.93
23.10
25.70
10.61
23.21
23.31
87
0.69
EPS$
1.01
0.95
0.87
0.88
0.92
1.00
1.09
0.98
0.87
0.86
0.77
(1.22%)
(0.81%)
—
6.66
EPS growth%
4.85
5.53
2.65
1.87
1.14
0.40
0.40
2.70
4.78
2.11
3.52
2.11
2.38
67
0.20
Bookvalue per sh$
0.30
0.29
0.32
0.35
0.35
0.34
0.36
0.34
0.34
0.33
0.38
(1.15%)
0.62%
—
1.01
FCF per share$
1.16
1.36
1.51
1.56
1.71
1.60
1.75
1.83
1.79
2.08
0.52
4.09%
7.49%
—
0.51
Dividend per sh$
0.27
0.27
0.26
0.27
0.30
0.28
0.28
0.31
0.33
0.32
1.14
1.24%
2.91%
—
8.41
Div yield (avg)%
14.69
17.26
19.02
18.67
18.14
18.79
20.75
19.86
21.21
19.03
12.50
19.86
18.90
62
15.04
Payout ratio%
1.04
0.40
0.40
0.40
0.40
1.41
0.40
3.02
2.89
3.71
13.84
2.89
0.72
86
33.13
Shares (diluted)M
50.11
54.77
62.98
62.33
65.52
65.80
69.36
68.58
75.82
88.22
34.47
6.13%
6.33%
56
21.52
Buyback yield%
21.15
18.50
15.70
13.56
13.09
15.65
15.58
16.90
15.66
14.31
3.12
15.65
15.65
85
1.265
D/E ratiox
0.870
0.934
0.854
0.854
0.797
0.875
0.935
0.868
0.813
0.890
0.532
0.875
0.869
26
13.52
Enterprise value$M
39.79
37.15
38.03
35.55
34.92
33.25
34.78
37.78
40.87
47.01
7.414
6.12%
2.09%
20
54.96
LT debt$M
60.38
71.70
81.88
85.56
92.62
101.0
101.1
112.9
127.3
123.2
9.816
5.87%
8.04%
34
Revenue
$63.35M
7.94%
1.00×
Cost of revenue
$35.77M
8.05%
1.01×
Operating expenses
$8.931M
7.59%
0.97×