59.16
Revenue$M
75.74
78.40
78.40
80.92
81.59
82.64
84.78
85.47
88.91
64.65
64.63
1.90%
1.70%
34
5.53
Revenue growth%
1.57
1.12
2.49
2.97
5.95
7.47
7.17
7.81
8.94
24.93
16.53
7.47
4.46
85
11.94
Gross margin%
24.98
27.47
29.44
30.57
33.51
35.72
35.42
33.29
31.67
6.72
25.05
33.51
31.12
76
20.08
Operating margin%
9.44
11.66
12.17
13.93
16.06
16.43
17.00
14.09
14.02
24.33
27.88
16.06
13.97
88
17.12
Net margin%
20.42
21.74
23.39
20.67
20.97
19.96
22.91
23.10
24.13
20.22
6.93
22.91
21.35
20
19.48
P/E ratio (avg)x
8.671
8.423
8.297
7.507
6.915
6.260
6.275
6.535
6.023
32.12
32.20
6.275
7.211
57
14.29
EV/EBITx
7.823
8.218
9.574
10.93
11.36
10.61
10.02
11.36
11.87
37.00
30.48
11.36
10.32
83
29.05
FCF yield (avg)%
23.48
21.71
22.67
22.02
23.18
20.31
20.45
22.56
21.64
19.18
28.36
21.64
22.29
50
2.88
FCF margin%
11.32
10.93
10.07
12.44
13.52
16.10
18.96
18.67
20.70
7.05
18.92
18.67
12.98
83
1.300
FCF / Net incomex
1.070
1.240
1.223
1.257
1.453
1.490
1.683
1.890
1.778
0.227
1.140
1.683
1.355
28
25.06
ROIC%
5.08
7.57
7.50
7.16
4.47
5.48
7.88
10.04
11.51
12.49
5.33
7.88
7.33
94
29.47
Return on equity%
20.72
20.82
19.58
18.40
15.43
15.11
15.22
15.34
16.89
15.19
22.21
15.34
17.65
35
29.08
Return on assets%
9.86
8.27
6.14
5.64
5.97
4.79
2.94
3.15
3.09
18.20
12.02
3.15
5.81
43
0.09
EPS$
0.54
0.54
0.57
0.52
0.50
0.49
0.47
0.46
0.48
0.10
0.11
(1.62%)
(2.30%)
—
2.39
EPS growth%
5.67
5.84
8.44
11.30
11.33
13.40
14.91
12.92
11.58
25.62
19.45
12.92
11.32
6
0.22
Bookvalue per sh$
0.45
0.52
0.54
0.57
0.59
0.57
0.66
0.75
0.86
0.18
0.19
8.68%
7.95%
—
0.15
FCF per share$
0.51
0.47
0.47
0.52
0.53
0.56
0.54
0.54
0.50
0.34
0.25
(0.79%)
(0.66%)
—
0.53
Dividend per sh$
0.54
0.56
0.58
0.58
0.60
0.52
0.48
0.51
0.47
0.23
0.11
(3.93%)
(1.53%)
—
4.18
Div yield (avg)%
24.88
27.67
30.55
31.30
29.11
28.38
30.73
27.94
29.65
6.93
16.72
29.11
28.75
55
21.06
Payout ratio%
12.66
11.22
9.69
8.48
6.45
7.02
9.45
12.13
11.60
27.63
24.15
9.45
10.46
24
55.54
Shares (diluted)M
48.61
50.89
55.69
58.48
54.76
50.92
55.45
49.69
50.37
55.34
56.98
(2.94%)
(0.53%)
88
21.43
Buyback yield%
24.74
22.83
19.92
20.92
21.67
24.41
23.89
25.52
24.07
10.73
12.10
24.07
23.78
39
1.541
D/E ratiox
0.498
0.512
0.543
0.588
0.562
0.545
0.623
0.658
0.693
1.345
0.683
0.623
0.553
27
47.27
Enterprise value$M
109.6
107.4
108.9
104.4
95.42
96.38
107.1
102.1
99.34
75.94
19.80
(0.99%)
(1.05%)
79
27.00
LT debt$M
45.43
52.35
58.84
55.74
52.04
51.46
50.12
49.32
47.61
10.27
27.06
(3.10%)
2.20%
94
Revenue
$88.91M
1.70%
1.00×
Cost of revenue
$44.81M
1.83%
1.01×
Operating expenses
$16.82M
1.93%
1.02×
Goodwill & intangibles
17.14%
Property and equipment
14.68%
Spread over hurdle
(1.19%)