6.437
Revenue$M
12.36
13.00
13.73
14.64
15.36
16.00
16.96
18.24
18.98
19.67
6.971
5.07%
5.47%
8
16.83
Revenue growth%
2.24
3.94
5.71
3.81
3.29
5.57
4.33
2.71
0.70
3.31
23.31
3.31
3.56
6
8.61
Gross margin%
28.01
25.58
25.50
26.47
23.80
20.82
18.34
16.63
17.69
17.06
17.04
17.69
22.31
76
5.96
Operating margin%
7.32
7.63
7.75
7.48
5.09
5.88
6.05
4.47
5.08
5.70
11.81
5.70
5.96
11
12.07
Net margin%
26.05
26.77
26.01
28.29
31.05
32.69
33.34
32.26
31.94
33.21
22.79
32.69
31.50
23
13.24
P/E ratio (avg)x
21.53
20.02
19.21
21.14
20.69
19.26
17.80
17.84
18.46
17.04
13.45
17.84
19.23
37
7.243
EV/EBITx
21.18
23.89
24.40
23.53
23.69
25.78
25.28
27.99
26.95
31.38
11.17
26.95
24.84
30
25.31
FCF yield (avg)%
22.01
21.87
23.61
24.34
23.27
20.86
19.47
18.83
18.74
18.28
7.94
18.83
21.37
20
17.67
FCF margin%
10.56
11.01
12.38
12.40
12.54
12.91
12.09
14.35
15.36
14.96
8.94
14.35
12.47
80
0.978
FCF / Net incomex
0.091
0.084
0.076
0.075
0.082
0.087
0.092
0.085
0.076
0.071
0.316
0.085
0.083
31
3.50
ROIC%
13.65
14.33
13.93
15.91
17.89
17.80
20.23
20.69
22.92
20.54
6.37
20.54
17.84
80
7.97
Return on equity%
10.85
10.92
11.54
11.66
10.29
13.21
15.62
17.50
20.32
22.71
2.19
17.50
12.43
87
8.50
Return on assets%
13.71
12.55
10.96
9.21
9.61
8.24
7.82
9.24
9.32
9.35
4.81
9.24
9.34
50
0.48
EPS$
0.21
0.21
0.19
0.17
0.19
0.18
0.17
0.15
0.16
0.18
0.54
(0.96%)
(1.57%)
—
25.29
EPS growth%
23.23
20.41
20.56
22.19
24.31
23.48
21.71
21.34
23.15
24.83
17.40
23.15
22.67
93
0.14
Bookvalue per sh$
0.28
0.31
0.31
0.32
0.28
0.28
0.25
0.24
0.26
0.26
0.48
(1.39%)
(0.50%)
—
0.33
FCF per share$
0.11
0.11
0.11
0.10
0.11
0.10
0.11
0.11
0.11
0.11
0.11
(0.65%)
1.10%
—
0.44
Dividend per sh$
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.12
0.11
0.10
0.27
(0.63%)
2.27%
—
28.09
Div yield (avg)%
6.34
8.77
10.31
12.16
12.95
14.86
16.39
17.99
19.88
21.45
7.81
17.99
13.90
49
22.35
Payout ratio%
11.10
11.95
13.65
15.74
17.95
18.57
18.23
15.24
14.92
15.19
10.24
15.24
15.21
27
23.22
Shares (diluted)M
28.33
29.26
30.60
27.07
24.17
24.62
22.04
21.67
19.52
19.27
23.52
(4.43%)
(3.18%)
88
13.51
Buyback yield%
19.70
17.55
17.62
19.74
19.90
19.01
16.34
14.30
14.19
12.08
28.73
14.30
17.58
70
1.430
D/E ratiox
1.042
1.078
1.196
1.238
1.492
1.510
1.488
1.728
1.891
1.957
1.478
1.728
1.490
80
4.674
Enterprise value$M
4.817
5.523
5.920
6.056
5.779
5.778
6.396
7.300
7.498
8.691
11.21
8.50%
7.00%
83
10.50
LT debt$M
12.84
12.87
12.14
11.47
11.63
13.19
14.98
14.27
14.54
17.03
8.310
7.93%
3.61%
85
Revenue
$19.67M
5.47%
1.00×
Cost of revenue
$13.61M
5.51%
1.00×
Operating expenses
$2.352M
5.19%
0.97×
Property and equipment
16.70%