6.450
Revenue$M
39.80
41.39
42.29
42.16
43.54
44.65
46.19
46.29
47.04
46.70
6.877
1.41%
1.86%
61
6.83
Revenue growth%
33.04
30.55
29.34
26.54
23.96
26.27
24.82
26.96
24.62
26.39
12.60
26.27
26.47
88
26.99
Gross margin%
28.79
29.30
28.98
31.41
29.16
32.10
33.59
33.05
34.11
31.75
13.33
33.05
31.58
39
5.75
Operating margin%
1.75
0.40
0.40
0.40
0.40
0.81
3.02
3.39
0.99
2.45
12.46
2.45
0.90
77
21.68
Net margin%
32.85
31.39
32.37
31.90
33.48
32.70
31.20
30.44
29.52
28.24
17.48
30.44
31.64
65
35.94
P/E ratio (avg)x
17.01
18.03
20.49
23.42
23.27
26.05
27.34
27.72
27.37
30.51
13.39
27.37
24.74
15
17.12
EV/EBITx
46.85
42.60
40.77
43.88
41.90
40.91
37.45
39.04
41.81
40.07
21.76
40.07
41.36
22
13.48
FCF yield (avg)%
0.40
3.06
0.72
0.87
1.17
0.94
0.40
2.01
4.60
7.36
22.76
2.01
1.05
26
22.65
FCF margin%
25.07
24.68
21.88
22.89
22.01
24.34
26.17
24.68
25.10
23.69
7.29
24.68
24.51
75
0.676
FCF / Net incomex
1.032
1.234
1.463
1.501
1.511
1.490
1.659
1.969
2.164
2.312
1.414
1.969
1.506
74
18.74
ROIC%
34.53
34.13
31.86
31.74
30.39
31.81
30.73
30.05
30.07
27.41
24.08
30.07
31.23
27
17.75
Return on equity%
23.64
22.29
23.10
24.37
27.22
26.98
24.00
21.42
20.62
20.90
7.39
21.42
23.37
60
4.64
Return on assets%
21.55
22.73
25.51
22.73
24.50
23.89
26.31
27.71
28.85
26.84
23.29
26.84
25.00
49
0.75
EPS$
0.97
1.13
1.30
1.51
1.69
1.94
2.27
2.55
2.76
3.08
0.80
12.77%
13.54%
—
21.99
EPS growth%
21.60
19.58
19.39
22.21
24.60
25.03
24.97
23.61
23.98
23.17
15.35
23.98
23.39
39
0.98
Bookvalue per sh$
0.50
0.45
0.41
0.45
0.42
0.39
0.43
0.42
0.48
0.49
0.53
3.10%
0.16%
—
0.58
FCF per share$
0.63
0.65
0.63
0.66
0.76
0.74
0.78
0.90
1.00
1.02
0.47
5.96%
4.55%
—
0.74
Dividend per sh$
0.71
0.77
0.81
0.95
1.09
1.16
1.30
1.34
1.62
1.70
0.33
9.41%
10.83%
—
29.36
Div yield (avg)%
24.34
25.41
24.94
26.92
25.77
26.15
27.49
25.28
22.73
22.28
22.09
25.28
25.34
87
16.32
Payout ratio%
7.07
6.16
5.34
4.42
3.86
0.98
2.24
0.40
0.45
0.40
28.03
0.45
3.05
26
23.44
Shares (diluted)M
25.22
23.71
23.01
25.63
25.41
24.98
28.90
32.47
33.94
31.98
23.39
4.71%
2.23%
8
2.46
Buyback yield%
11.35
12.01
10.17
7.22
4.52
7.25
4.36
6.00
4.57
1.88
10.18
4.57
6.61
51
0.280
D/E ratiox
0.342
0.376
0.361
0.358
0.389
0.383
0.386
0.418
0.399
0.400
0.889
0.399
0.385
35
10.44
Enterprise value$M
13.95
15.73
17.67
20.23
20.97
21.00
19.91
20.11
20.49
23.75
10.55
2.52%
5.67%
95
37.94
LT debt$M
15.69
15.24
15.20
15.94
15.56
16.48
18.29
19.06
20.51
20.17
23.85
5.33%
2.67%
50
Revenue
$46.70M
1.86%
1.00×
Cost of revenue
$25.62M
1.66%
0.98×
Operating expenses
$7.225M
1.60%
0.97×
Return on capital
101.90%
Spread over hurdle
94.19%