4.878
Revenue$M
10.10
10.29
10.44
10.66
10.78
10.96
11.19
11.44
11.86
12.38
5.435
2.81%
2.40%
30
22.77
Revenue growth%
15.72
18.16
18.69
21.30
21.80
24.35
26.99
27.56
24.63
22.10
15.79
24.63
21.95
39
15.33
Gross margin%
11.24
9.81
8.51
10.50
7.52
10.18
11.56
13.68
11.26
10.94
4.64
11.26
10.72
58
26.29
Operating margin%
5.22
6.53
3.74
5.14
4.06
6.17
4.50
2.91
2.93
0.40
15.16
2.93
4.28
14
16.09
Net margin%
13.97
12.19
11.77
12.49
12.35
10.42
12.26
9.89
7.57
9.75
3.53
9.89
11.98
71
17.39
P/E ratio (avg)x
17.35
15.37
16.95
15.24
14.43
15.14
14.74
16.42
16.81
16.02
8.192
16.02
15.70
70
35.48
EV/EBITx
28.99
29.35
32.34
36.29
34.65
34.17
32.23
33.20
33.26
36.00
25.29
33.26
33.23
92
27.63
FCF yield (avg)%
20.71
22.58
21.40
18.62
18.34
16.27
16.85
17.36
20.21
18.10
17.05
17.36
18.48
46
27.38
FCF margin%
30.81
30.30
31.36
33.18
30.59
27.67
27.70
26.02
23.29
23.23
15.97
26.02
29.00
14
0.397
FCF / Net incomex
1.540
1.445
1.280
1.173
1.069
1.062
1.069
0.962
0.844
0.852
0.873
0.962
1.069
88
15.89
ROIC%
29.25
28.67
27.18
30.00
30.30
28.96
29.47
27.93
25.21
25.61
25.90
27.93
28.81
40
9.83
Return on equity%
27.59
27.86
27.33
26.10
29.08
27.09
29.42
32.21
30.41
29.29
8.68
29.42
28.47
74
26.74
Return on assets%
8.27
10.03
8.05
6.72
6.90
7.80
9.81
8.19
6.23
7.96
6.69
7.96
8.00
81
0.21
EPS$
0.26
0.31
0.37
0.42
0.47
0.53
0.58
0.65
0.65
0.71
0.22
8.58%
11.06%
—
21.31
EPS growth%
15.33
17.55
14.90
15.00
14.48
12.73
12.46
11.09
9.62
12.07
11.49
12.07
13.61
45
0.23
Bookvalue per sh$
0.41
0.40
0.43
0.41
0.45
0.48
0.47
0.46
0.47
0.46
0.36
0.73%
2.01%
—
0.37
FCF per share$
0.11
0.11
0.12
0.12
0.11
0.11
0.12
0.13
0.14
0.13
0.20
3.78%
0.91%
—
0.38
Dividend per sh$
0.21
0.20
0.21
0.22
0.20
0.21
0.18
0.19
0.18
0.17
0.36
(3.63%)
(3.16%)
—
15.41
Div yield (avg)%
14.63
11.90
9.64
12.37
15.18
16.68
18.99
17.78
16.61
18.32
9.68
17.78
15.90
57
23.66
Payout ratio%
16.81
17.20
19.81
17.78
18.24
19.51
21.45
23.25
25.62
24.41
3.47
23.25
19.66
6
14.96
Shares (diluted)M
18.32
21.00
19.77
20.69
22.84
21.34
23.86
23.41
21.45
20.47
15.13
(2.17%)
0.92%
90
6.36
Buyback yield%
13.25
15.13
13.11
13.17
12.19
12.31
14.17
11.65
9.87
7.23
17.97
11.65
12.71
60
1.298
D/E ratiox
0.823
0.972
1.007
1.209
1.449
1.647
1.800
1.914
2.210
2.350
0.876
1.914
1.548
33
7.934
Enterprise value$M
17.11
17.21
18.89
20.32
20.81
21.89
23.89
24.26
27.33
31.62
9.282
8.73%
7.52%
66
7.608
LT debt$M
6.005
6.801
7.933
8.974
10.51
11.57
13.42
13.31
15.03
15.71
4.261
8.37%
10.97%
74
Revenue
$12.38M
2.40%
1.00×
Cost of revenue
$7.065M
2.29%
0.99×
Operating expenses
$2.323M
3.06%
1.07×
Property and equipment
15.27%