12.48
Revenue$M
20.60
21.10
21.91
22.70
23.23
23.83
24.50
25.56
25.88
27.02
13.51
3.06%
3.21%
37
15.00
Revenue growth%
9.91
10.89
9.29
7.54
5.82
2.92
3.19
5.26
8.07
5.92
22.16
5.26
6.73
86
4.05
Gross margin%
28.78
27.83
29.51
32.38
35.16
33.40
31.96
32.38
31.08
30.44
19.75
31.96
31.52
27
16.65
Operating margin%
28.17
25.52
25.75
26.53
26.64
25.34
23.80
20.93
20.63
20.48
23.44
20.93
25.43
51
18.44
Net margin%
7.62
10.50
12.28
14.32
14.51
14.52
14.41
13.97
11.15
13.65
18.90
13.97
13.81
34
18.39
P/E ratio (avg)x
7.672
8.200
7.386
6.944
5.864
5.719
5.424
5.759
5.626
5.739
14.72
5.719
5.812
36
29.71
EV/EBITx
16.07
18.67
20.37
23.13
25.46
26.68
26.52
26.51
29.17
33.19
7.930
26.68
25.98
33
29.83
FCF yield (avg)%
20.02
20.86
23.35
21.50
22.54
20.29
23.28
22.23
22.99
24.80
8.23
22.99
22.39
60
28.45
FCF margin%
35.84
38.01
37.54
36.89
38.99
41.26
40.62
39.24
39.89
39.14
28.03
39.89
39.07
23
1.452
FCF / Net incomex
0.164
0.154
0.173
0.180
0.203
0.214
0.244
0.270
0.259
0.257
1.547
0.257
0.208
14
11.38
ROIC%
12.74
10.20
8.65
6.24
7.48
10.14
12.15
9.19
9.89
10.34
6.60
10.14
10.01
27
11.30
Return on equity%
0.40
1.48
4.40
6.36
8.80
8.65
10.88
9.41
10.28
12.36
26.38
10.28
8.72
80
14.14
Return on assets%
15.53
17.68
20.24
21.47
20.92
18.41
19.39
17.36
15.29
15.78
7.22
17.36
18.05
17
0.05
EPS$
0.19
0.17
0.17
0.18
0.20
0.22
0.24
0.25
0.24
0.26
0.05
5.33%
2.44%
—
26.57
EPS growth%
15.46
16.50
14.92
16.70
15.80
13.18
12.97
14.62
11.67
14.14
28.28
13.18
14.77
62
0.10
Bookvalue per sh$
0.12
0.12
0.13
0.14
0.15
0.17
0.17
0.16
0.17
0.17
0.06
1.78%
4.64%
—
0.11
FCF per share$
0.28
0.32
0.34
0.35
0.36
0.34
0.32
0.36
0.35
0.34
0.21
(0.95%)
2.65%
—
0.20
Dividend per sh$
0.28
0.29
0.31
0.31
0.29
0.26
0.24
0.21
0.23
0.24
0.06
(3.55%)
(0.98%)
—
12.52
Div yield (avg)%
9.70
10.29
8.09
10.84
9.69
8.00
6.90
5.47
7.87
7.28
20.44
7.28
8.05
72
6.44
Payout ratio%
17.98
19.37
19.07
19.33
20.06
17.86
15.61
14.19
11.68
14.15
24.26
14.19
17.92
66
56.46
Shares (diluted)M
47.51
45.19
45.24
44.93
41.74
44.58
49.62
47.13
50.16
47.12
54.71
2.45%
(1.22%)
83
11.92
Buyback yield%
25.89
28.62
28.46
30.91
31.48
30.20
30.45
32.22
29.36
29.79
24.61
30.20
29.99
31
1.362
D/E ratiox
0.782
0.854
0.838
0.791
0.906
0.972
0.995
0.944
1.078
1.181
0.784
0.995
0.925
79
15.75
Enterprise value$M
26.11
26.32
24.80
23.37
25.74
27.72
27.10
27.29
25.81
24.10
13.20
(1.31%)
0.56%
71
20.49
LT debt$M
28.00
29.01
30.69
31.70
34.84
36.42
38.35
40.15
41.43
45.11
9.950
5.31%
5.67%
74
Revenue
$27.02M
3.21%
1.00×
Cost of revenue
$18.43M
3.28%
1.01×
Operating expenses
$5.172M
3.11%
0.99×
Property and equipment
15.39%