0.478
Revenue$M
7.569
7.559
7.636
7.911
8.065
8.412
8.774
8.889
9.168
9.450
0.491
3.22%
2.39%
28
4.38
Revenue growth%
3.67
2.43
4.07
2.79
5.51
2.59
0.40
2.05
1.06
0.53
11.29
1.06
2.51
14
13.64
Gross margin%
16.24
13.78
13.51
10.71
13.36
13.29
14.07
14.21
16.05
16.69
26.34
14.21
13.92
66
8.75
Operating margin%
7.95
6.52
6.65
7.80
7.59
6.56
8.66
8.40
7.39
7.85
20.19
7.85
7.69
49
10.78
Net margin%
17.72
15.88
14.50
14.07
14.20
15.03
16.25
14.48
14.23
11.65
7.19
14.48
14.49
40
19.94
P/E ratio (avg)x
17.98
16.12
15.49
15.72
16.06
16.73
18.49
20.17
18.22
16.84
22.23
18.22
16.78
58
9.750
EV/EBITx
12.55
11.38
12.27
11.35
10.63
10.38
10.62
11.48
12.13
12.32
26.30
11.48
11.43
40
13.23
FCF yield (avg)%
3.37
4.75
7.54
10.45
8.09
6.41
3.60
3.96
4.78
7.22
29.83
4.78
5.59
30
21.75
FCF margin%
31.05
31.41
28.71
30.26
29.56
27.85
30.68
28.91
30.13
30.53
24.98
30.13
30.19
30
1.475
FCF / Net incomex
1.191
1.276
1.345
1.574
1.551
1.847
2.188
2.296
2.699
2.699
1.187
2.296
1.711
92
23.28
ROIC%
14.76
17.18
15.85
13.87
11.75
13.58
10.77
9.73
6.82
5.15
22.92
9.73
12.66
25
2.68
Return on equity%
14.71
17.68
16.49
18.25
19.57
19.70
18.56
17.90
16.30
18.84
15.47
18.56
18.07
48
7.22
Return on assets%
10.86
9.83
11.72
10.03
10.78
11.73
10.66
11.94
11.29
9.79
9.70
11.29
10.82
65
0.20
EPS$
0.28
0.33
0.38
0.42
0.50
0.50
0.51
0.50
0.53
0.55
0.22
1.84%
8.74%
—
10.25
EPS growth%
16.05
16.02
17.07
14.73
14.43
15.72
18.50
18.30
20.59
18.38
26.46
18.38
16.56
42
0.50
Bookvalue per sh$
0.32
0.32
0.31
0.30
0.31
0.34
0.33
0.36
0.37
0.43
0.20
6.46%
4.34%
—
0.41
FCF per share$
0.68
0.75
0.83
0.97
1.11
1.23
1.47
1.71
1.79
2.05
0.59
13.12%
13.02%
—
0.50
Dividend per sh$
0.40
0.37
0.40
0.39
0.39
0.34
0.35
0.32
0.30
0.31
0.53
(4.27%)
(3.05%)
—
8.63
Div yield (avg)%
11.35
10.14
9.84
10.60
13.21
13.42
14.55
13.63
14.62
16.81
13.81
14.55
13.32
93
6.83
Payout ratio%
11.13
11.69
9.31
6.84
4.26
6.00
7.79
7.38
7.84
5.53
16.70
7.38
7.59
42
12.80
Shares (diluted)M
13.22
11.91
10.83
10.09
10.39
10.28
10.15
9.240
8.195
8.778
12.46
(3.32%)
(3.38%)
17
3.40
Buyback yield%
20.07
21.11
19.32
19.26
19.46
21.98
20.44
20.94
21.62
21.14
8.85
21.14
20.69
20
0.220
D/E ratiox
1.954
2.119
2.034
2.225
2.232
2.284
2.391
2.542
2.361
2.172
0.464
2.361
2.228
11
7.589
Enterprise value$M
6.715
7.115
6.961
6.512
5.861
6.094
6.673
6.953
7.019
6.334
5.328
1.56%
(0.61%)
90
6.571
LT debt$M
1.974
2.054
2.035
2.061
2.051
2.063
2.121
2.241
2.263
2.376
9.955
2.99%
1.41%
66
Revenue
$9.450M
2.39%
1.00×
Cost of revenue
$5.948M
2.32%
0.99×
Operating expenses
$1.712M
2.55%
1.02×
Spread over hurdle
26.36%