6.968
Revenue$M
13.39
14.14
15.03
15.99
17.17
18.76
19.69
20.76
22.61
24.45
7.424
7.33%
6.91%
77
14.70
Revenue growth%
4.74
2.96
0.54
0.40
3.00
3.37
3.56
4.92
7.68
8.26
21.53
4.92
3.46
39
13.20
Gross margin%
23.68
24.25
23.98
26.63
26.15
23.70
26.63
29.44
30.22
31.73
19.57
29.44
26.39
21
21.28
Operating margin%
16.86
14.22
16.10
18.21
18.09
19.11
20.14
19.51
21.33
22.69
11.73
20.14
18.66
76
4.33
Net margin%
8.55
7.21
5.37
2.88
1.20
0.40
0.40
0.40
0.40
0.40
28.47
0.40
0.80
28
24.32
P/E ratio (avg)x
24.04
27.37
26.27
29.94
31.78
37.30
36.45
37.15
36.18
40.45
30.36
37.15
33.98
72
12.64
EV/EBITx
13.93
15.15
15.22
13.95
14.90
16.55
18.15
19.52
19.58
19.59
8.689
19.52
15.89
75
11.75
FCF yield (avg)%
0.40
1.59
0.40
3.26
5.34
5.90
7.98
6.90
5.04
7.67
18.81
6.90
5.19
79
15.21
FCF margin%
32.63
32.68
34.67
37.45
34.64
37.48
38.59
39.38
37.31
34.58
8.91
37.48
35.99
11
0.414
FCF / Net incomex
0.758
0.827
0.870
0.831
0.768
0.711
0.789
0.694
0.612
0.672
1.500
0.694
0.763
57
4.42
ROIC%
1.56
1.31
0.40
0.40
0.97
2.18
2.53
0.40
0.40
1.61
16.55
1.61
1.14
82
14.77
Return on equity%
16.80
18.42
18.58
17.54
15.66
15.46
16.93
19.59
19.04
17.73
28.64
17.73
17.64
87
29.51
Return on assets%
15.18
17.43
16.70
18.39
19.76
20.94
21.30
23.49
26.04
26.80
15.72
23.49
20.35
23
0.13
EPS$
0.25
0.24
0.23
0.23
0.23
0.22
0.25
0.27
0.28
0.30
0.14
5.24%
2.82%
—
25.91
EPS growth%
15.97
18.36
19.14
17.12
14.86
13.72
13.31
12.34
11.70
14.13
4.10
13.31
14.50
20
0.18
Bookvalue per sh$
0.16
0.16
0.16
0.15
0.14
0.14
0.14
0.15
0.17
0.15
0.19
0.60%
(2.23%)
—
0.12
FCF per share$
0.23
0.25
0.27
0.32
0.30
0.31
0.33
0.37
0.39
0.38
0.17
4.65%
4.84%
—
0.13
Dividend per sh$
0.11
0.10
0.10
0.10
0.10
0.09
0.08
0.09
0.09
0.08
0.03
(2.68%)
(3.57%)
—
7.34
Div yield (avg)%
24.06
23.65
24.90
26.09
27.69
29.48
28.12
28.20
27.62
25.35
21.28
28.12
26.85
37
18.72
Payout ratio%
23.17
22.27
22.87
24.14
26.54
28.48
28.47
26.91
25.42
27.34
24.28
27.34
25.98
52
60.16
Shares (diluted)M
48.94
47.33
50.97
47.35
42.56
43.48
45.36
44.62
48.58
46.75
61.04
1.90%
(1.14%)
70
3.33
Buyback yield%
26.69
26.59
24.66
24.16
23.96
24.57
21.93
24.59
26.09
24.23
18.79
24.57
24.58
49
1.494
D/E ratiox
1.558
1.708
1.848
1.814
1.770
1.806
1.731
1.638
1.714
1.608
0.341
1.714
1.723
63
4.015
Enterprise value$M
18.21
18.57
21.02
22.38
21.18
23.12
24.06
25.65
24.91
24.15
9.297
2.66%
2.72%
95
20.98
LT debt$M
33.83
38.76
36.66
40.38
40.65
47.30
44.43
44.94
42.76
48.27
4.301
3.49%
5.29%
68
Revenue
$24.45M
6.91%
1.00×
Cost of revenue
$15.78M
6.91%
1.00×
Operating expenses
$6.107M
7.27%
1.03×
Spread over hurdle
(5.92%)