13.13
Revenue$M
35.50
37.41
39.26
40.40
41.89
44.24
45.45
47.44
48.77
50.41
14.03
3.77%
3.68%
31
13.46
Revenue growth%
23.14
25.32
27.14
25.09
25.17
25.99
27.92
28.58
28.10
30.58
14.56
28.10
26.56
89
9.01
Gross margin%
19.15
18.97
16.21
17.93
20.89
18.88
17.64
19.97
20.18
20.93
6.69
19.97
19.06
27
18.97
Operating margin%
7.72
10.30
9.49
9.26
9.75
8.77
6.05
4.61
1.84
0.40
25.17
4.61
8.25
55
2.34
Net margin%
6.76
8.89
7.51
7.56
9.88
11.37
10.93
12.83
10.75
13.12
7.54
11.37
10.32
91
7.352
P/E ratio (avg)x
11.36
12.39
13.33
12.83
13.74
15.41
17.37
18.60
17.96
17.33
13.08
17.37
14.58
18
22.99
EV/EBITx
36.93
37.99
38.45
36.70
41.98
46.89
52.91
50.08
48.10
48.20
8.611
48.20
44.44
80
13.70
FCF yield (avg)%
16.48
16.34
17.61
16.91
17.82
19.90
22.03
22.60
24.56
22.53
7.11
22.53
18.86
37
16.91
FCF margin%
7.95
7.24
8.03
9.81
7.31
4.81
2.02
4.26
5.88
6.86
27.43
4.81
7.05
84
0.630
FCF / Net incomex
1.212
1.171
1.014
0.990
0.935
1.019
0.914
0.942
0.820
0.867
0.158
0.914
0.966
36
4.23
ROIC%
9.85
7.39
4.51
4.26
5.95
5.31
4.29
2.29
2.09
1.14
9.81
2.29
4.40
59
16.58
Return on equity%
8.73
8.10
7.90
8.65
10.10
7.40
10.07
10.25
7.85
7.63
27.63
7.85
8.38
56
18.52
Return on assets%
19.13
18.90
20.04
21.81
24.62
25.20
24.83
23.91
24.91
23.30
10.91
24.83
23.60
59
0.26
EPS$
0.28
0.29
0.28
0.26
0.28
0.29
0.31
0.30
0.29
0.29
0.27
0.70%
(0.46%)
—
21.25
EPS growth%
11.31
11.66
11.90
14.37
16.84
17.13
18.90
19.64
17.91
20.31
3.15
18.90
16.98
87
0.17
Bookvalue per sh$
0.15
0.15
0.18
0.19
0.21
0.21
0.24
0.23
0.23
0.26
0.26
3.67%
6.28%
—
0.27
FCF per share$
0.30
0.28
0.26
0.27
0.25
0.24
0.22
0.24
0.23
0.21
0.19
(2.87%)
(2.89%)
—
0.24
Dividend per sh$
0.10
0.11
0.11
0.13
0.13
0.16
0.18
0.20
0.20
0.21
0.10
10.19%
9.87%
—
5.20
Div yield (avg)%
14.48
13.23
12.13
10.40
10.20
10.47
10.68
9.39
11.92
13.26
19.72
10.68
11.30
35
4.27
Payout ratio%
10.88
8.25
9.75
11.12
12.29
12.05
9.59
7.97
8.27
11.15
28.98
9.59
10.32
32
60.14
Shares (diluted)M
82.96
89.78
87.18
88.84
96.59
89.11
89.81
94.23
104.1
99.27
59.01
0.55%
2.73%
89
18.61
Buyback yield%
15.83
14.07
13.00
15.51
14.99
14.42
12.69
13.29
13.95
14.07
16.84
13.95
14.07
21
0.390
D/E ratiox
0.162
0.157
0.154
0.150
0.139
0.160
0.151
0.148
0.164
0.184
0.611
0.160
0.156
63
33.42
Enterprise value$M
25.23
25.52
27.45
29.17
33.81
32.73
33.90
36.69
36.83
34.86
36.28
0.62%
4.54%
12
30.45
LT debt$M
69.17
79.80
93.21
99.59
107.5
110.2
126.5
142.4
156.0
174.7
39.30
10.19%
10.12%
82
Revenue
$50.41M
3.68%
1.00×
Cost of revenue
$35.29M
3.68%
1.00×
Operating expenses
$7.858M
3.54%
0.99×
Goodwill & intangibles
15.28%
Spread over hurdle
(0.10%)