23.54
Revenue$M
35.97
36.19
35.95
35.41
36.25
35.94
36.67
35.99
36.16
36.54
25.96
0.16%
—
45
29.57
Revenue growth%
30.35
28.85
27.53
28.27
30.39
31.47
28.49
31.43
33.76
36.60
5.68
31.47
30.37
66
9.64
Gross margin%
4.29
3.20
0.40
0.40
0.77
3.04
0.40
1.46
1.04
0.40
14.18
1.04
0.90
66
18.58
Operating margin%
8.49
5.66
8.37
9.34
10.96
12.85
13.13
10.37
8.28
9.50
16.86
10.37
9.42
82
10.14
Net margin%
22.17
24.67
22.21
22.40
22.97
25.03
26.33
26.63
24.68
24.55
4.55
25.03
24.61
40
8.630
P/E ratio (avg)x
16.16
14.57
14.77
12.81
11.88
10.38
9.604
8.579
8.068
8.710
31.29
8.710
11.13
72
29.16
EV/EBITx
27.89
31.07
32.00
28.30
27.03
24.19
22.73
21.53
21.76
21.70
23.56
21.76
25.61
82
26.76
FCF yield (avg)%
1.36
2.12
1.73
2.26
0.59
1.73
3.29
0.63
1.49
3.11
27.05
1.73
1.73
19
24.83
FCF margin%
11.60
9.28
10.97
12.17
10.77
13.45
12.69
14.97
15.59
18.09
5.90
14.97
12.43
60
1.498
FCF / Net incomex
0.497
0.525
0.509
0.512
0.462
0.488
0.447
0.496
0.539
0.542
0.766
0.496
0.503
27
10.17
ROIC%
24.31
24.63
22.87
20.79
22.17
22.50
23.82
23.81
24.89
23.39
18.83
23.81
23.60
64
3.63
Return on equity%
13.31
11.75
12.44
13.07
11.80
11.96
12.05
14.99
13.10
14.96
5.75
13.10
12.75
32
22.09
Return on assets%
32.38
34.58
36.91
36.01
33.54
31.08
32.58
30.52
33.46
31.82
17.07
31.82
33.02
70
0.15
EPS$
0.10
0.10
0.09
0.10
0.10
0.10
0.11
0.13
0.14
0.15
0.17
9.13%
4.53%
—
11.99
EPS growth%
22.91
20.89
20.48
19.88
17.23
17.63
17.53
17.98
16.22
13.96
17.57
17.53
17.80
88
0.23
Bookvalue per sh$
0.13
0.14
0.15
0.16
0.18
0.22
0.21
0.22
0.26
0.27
0.23
8.26%
8.24%
—
0.10
FCF per share$
0.24
0.24
0.25
0.24
0.27
0.25
0.24
0.22
0.25
0.28
0.07
0.71%
1.37%
—
0.25
Dividend per sh$
0.21
0.21
0.19
0.18
0.18
0.16
0.18
0.17
0.16
0.17
0.25
(1.10%)
(2.39%)
—
17.56
Div yield (avg)%
5.41
3.42
2.56
0.40
0.40
0.40
2.80
0.75
3.69
2.15
24.78
2.15
2.35
32
13.55
Payout ratio%
27.18
27.22
24.88
21.94
20.67
18.00
20.49
19.90
21.51
19.25
19.06
19.90
21.09
27
45.03
Shares (diluted)M
74.29
77.24
81.08
86.77
89.65
94.88
102.2
116.2
130.6
134.7
43.95
8.48%
7.02%
93
9.32
Buyback yield%
20.98
23.76
24.57
24.61
22.19
20.93
19.39
21.20
21.40
22.52
12.26
21.20
21.80
29
1.294
D/E ratiox
0.646
0.588
0.564
0.535
0.459
0.472
0.410
0.410
0.397
0.387
0.981
0.410
0.466
72
11.79
Enterprise value$M
8.711
10.01
10.56
10.57
10.55
10.77
11.58
12.33
14.90
15.63
4.944
8.18%
8.03%
50
6.729
LT debt$M
3.042
3.376
3.380
3.666
4.203
4.586
5.517
5.714
6.892
8.288
23.40
14.55%
11.74%
39
Cost of revenue
$24.09M
(0.06%)
0.99×
Operating expenses
$7.076M
0.38%
1.04×