11.50
Revenue$M
43.18
43.35
44.23
45.39
46.28
45.87
47.53
48.91
49.05
50.11
12.69
1.60%
1.40%
6
26.44
Revenue growth%
0.40
0.66
3.06
5.29
3.27
1.84
3.48
5.34
2.45
4.60
12.76
3.48
3.16
66
27.77
Gross margin%
12.76
11.64
14.04
11.47
10.17
7.81
5.14
6.28
7.39
8.03
7.44
7.39
9.10
54
4.76
Operating margin%
11.67
11.06
11.68
10.03
7.97
7.04
9.52
10.95
13.59
16.28
12.74
10.95
11.00
79
29.15
Net margin%
13.71
12.58
11.56
13.69
12.55
13.18
14.06
14.87
13.05
14.85
22.52
14.06
13.43
61
9.093
P/E ratio (avg)x
25.49
25.45
27.02
30.76
35.53
40.61
41.07
44.59
45.68
54.10
10.95
44.59
38.07
95
28.71
EV/EBITx
19.76
20.55
22.46
24.76
23.61
25.49
23.10
23.99
25.86
28.43
8.577
25.49
23.80
43
28.83
FCF yield (avg)%
14.09
12.81
13.85
15.69
15.60
16.65
17.94
17.41
18.59
21.53
12.25
17.94
16.17
56
10.32
FCF margin%
33.85
33.50
33.90
36.77
34.41
35.53
33.27
34.94
35.74
37.63
2.98
35.53
34.68
74
0.653
FCF / Net incomex
0.167
0.172
0.191
0.229
0.273
0.291
0.323
0.364
0.379
0.429
1.641
0.364
0.282
94
8.62
ROIC%
10.90
10.56
11.56
13.89
13.76
13.05
11.00
12.04
9.94
12.91
27.62
12.04
11.80
72
26.13
Return on equity%
8.91
6.96
7.56
6.10
7.51
7.88
6.69
9.14
9.56
11.69
6.76
9.14
7.72
7
27.54
Return on assets%
17.79
16.37
13.55
13.05
15.17
14.28
11.62
11.60
11.45
10.85
21.27
11.60
13.30
63
0.52
EPS$
1.30
1.39
1.43
1.52
1.43
1.42
1.39
1.63
1.56
1.56
0.57
1.73%
3.19%
—
23.11
EPS growth%
22.38
23.35
24.40
25.46
26.74
24.06
21.77
23.99
25.53
23.67
5.05
23.99
24.03
44
1.12
Bookvalue per sh$
0.28
0.30
0.34
0.30
0.32
0.29
0.29
0.26
0.28
0.27
1.20
(3.48%)
0.19%
—
1.38
FCF per share$
1.67
1.67
1.69
1.99
1.97
2.30
2.61
2.82
3.22
3.61
0.84
12.86%
9.71%
—
1.08
Dividend per sh$
0.34
0.36
0.35
0.37
0.40
0.35
0.35
0.37
0.32
0.33
0.51
(4.02%)
(0.86%)
—
3.17
Div yield (avg)%
11.34
8.66
8.77
7.23
8.33
11.13
8.99
11.11
12.06
13.61
7.46
11.13
10.05
11
25.85
Payout ratio%
25.00
22.32
23.50
23.34
23.15
23.63
24.57
25.79
28.63
26.77
10.14
25.79
24.10
84
21.68
Shares (diluted)M
17.34
17.42
19.47
17.62
18.87
16.80
17.37
17.90
18.29
20.24
21.21
1.41%
1.73%
86
20.93
Buyback yield%
11.20
10.04
10.33
11.13
12.43
12.47
12.78
13.14
10.72
10.04
25.40
12.47
11.16
6
0.337
D/E ratiox
2.032
2.237
2.147
2.021
2.100
2.338
2.263
2.281
2.661
2.738
1.194
2.338
2.250
71
45.13
Enterprise value$M
47.35
46.54
43.03
46.55
49.53
47.27
49.86
52.42
52.44
55.58
17.87
2.33%
2.64%
88
36.18
LT debt$M
45.30
44.16
41.99
42.30
38.52
36.18
34.48
32.30
34.01
33.21
45.19
(2.92%)
(2.39%)
76
Revenue
$50.11M
1.40%
1.00×
Cost of revenue
$29.44M
1.49%
1.01×
Operating expenses
$4.858M
0.07%
0.88×
Property and equipment
19.46%