63.13
Revenue$M
61.78
62.43
62.12
63.38
63.65
64.02
64.25
64.27
63.77
63.36
68.92
(0.09%)
0.50%
43
4.82
Revenue growth%
18.30
21.21
21.27
19.49
21.36
20.98
21.21
22.90
21.10
18.83
5.95
21.10
21.16
9
27.78
Gross margin%
8.67
6.35
8.39
5.57
8.56
7.14
6.60
5.88
5.96
5.67
9.92
5.96
6.47
72
7.30
Operating margin%
10.68
10.06
11.05
9.78
6.85
8.88
6.45
6.43
3.62
2.40
10.71
6.43
7.86
48
7.57
Net margin%
24.13
24.33
24.57
22.99
24.01
25.79
25.63
23.86
26.06
23.95
20.60
25.63
24.23
87
36.24
P/E ratio (avg)x
21.84
21.77
23.62
24.78
28.20
28.71
31.78
32.43
35.47
37.31
14.87
32.43
28.45
59
31.56
EV/EBITx
39.41
41.97
47.17
46.26
53.89
56.74
64.83
75.14
73.22
75.49
20.83
73.22
55.31
83
4.75
FCF yield (avg)%
28.67
27.08
26.38
28.86
29.08
31.31
34.15
33.04
33.12
35.71
25.06
33.12
30.20
6
3.15
FCF margin%
22.10
23.40
26.08
25.96
28.90
27.06
24.39
21.86
20.54
21.11
11.96
21.86
23.90
60
0.633
FCF / Net incomex
1.912
2.072
2.100
2.255
2.277
2.581
2.906
3.174
3.677
3.642
1.187
3.174
2.429
70
15.77
ROIC%
8.71
8.69
5.87
6.45
6.45
5.45
4.79
5.19
7.03
7.65
4.23
5.45
6.45
27
24.48
Return on equity%
8.57
10.75
11.02
8.58
11.03
12.20
15.05
16.34
18.82
20.17
22.30
16.34
11.62
42
17.31
Return on assets%
20.35
18.50
18.81
19.56
21.43
19.80
18.87
20.89
22.16
24.61
27.43
20.89
20.07
39
0.25
EPS$
0.59
0.68
0.70
0.65
0.72
0.83
0.95
0.95
0.99
1.06
0.27
7.97%
7.45%
—
17.25
EPS growth%
5.31
4.77
5.12
5.58
8.21
5.92
3.18
2.39
5.29
3.41
14.44
3.41
5.20
52
0.79
Bookvalue per sh$
0.22
0.24
0.26
0.28
0.31
0.31
0.33
0.34
0.34
0.33
0.15
1.58%
3.85%
—
0.64
FCF per share$
0.23
0.22
0.22
0.21
0.21
0.23
0.25
0.24
0.27
0.28
0.56
5.34%
2.11%
—
0.28
Dividend per sh$
0.15
0.14
0.13
0.13
0.13
0.14
0.13
0.13
0.12
0.12
0.73
(1.56%)
(3.11%)
—
28.93
Div yield (avg)%
30.27
31.89
30.14
29.96
31.05
30.86
32.72
29.78
32.26
34.77
14.53
32.26
30.96
91
19.25
Payout ratio%
15.96
13.58
16.53
15.35
13.83
14.29
13.93
16.33
18.49
20.57
27.38
16.33
15.66
9
29.27
Shares (diluted)M
48.92
48.10
50.06
56.49
65.98
79.64
88.00
94.43
112.1
116.8
29.51
12.11%
11.26%
81
17.13
Buyback yield%
2.06
3.92
4.63
6.10
3.11
5.71
7.79
7.82
8.76
10.28
21.76
7.82
5.90
63
0.651
D/E ratiox
3.111
3.371
3.946
4.302
4.163
4.678
5.429
5.575
6.372
6.970
1.023
5.575
4.490
65
74.45
Enterprise value$M
16.42
15.21
13.16
11.43
11.10
11.42
9.695
8.887
8.441
9.091
63.33
(3.92%)
(5.07%)
46
56.10
LT debt$M
16.57
16.98
17.16
17.59
19.76
19.16
20.06
19.33
17.75
16.27
42.98
(3.81%)
0.10%
75
Revenue
$63.36M
0.50%
1.00×
Cost of revenue
$33.50M
0.71%
1.02×
Operating expenses
$10.46M
0.25%
0.98×
Goodwill & intangibles
14.96%