65.54
Revenue$M
55.61
57.46
60.68
63.40
67.08
71.70
74.48
80.06
84.71
87.77
70.81
5.53%
5.39%
31
28.05
Revenue growth%
13.93
14.16
12.37
12.46
12.90
11.67
13.01
12.37
10.41
8.55
14.11
11.67
12.42
69
4.76
Gross margin%
2.09
0.40
2.69
3.09
0.79
0.40
0.40
2.77
3.93
2.26
11.82
2.26
2.17
24
14.89
Operating margin%
19.95
21.04
18.12
17.28
17.74
15.40
14.44
12.72
13.97
15.53
19.91
14.44
16.41
81
7.96
Net margin%
22.39
21.91
19.01
18.44
21.20
20.40
19.76
20.84
21.37
20.78
20.42
20.78
20.81
14
32.80
P/E ratio (avg)x
30.24
31.84
35.03
40.58
38.28
44.24
47.28
51.30
55.27
64.00
37.76
51.30
42.41
20
8.952
EV/EBITx
46.97
48.71
57.53
66.85
67.94
65.13
71.35
74.95
74.89
83.02
27.32
74.89
67.40
32
20.71
FCF yield (avg)%
10.06
8.82
9.28
11.40
11.14
11.24
8.69
8.90
10.17
9.76
27.84
9.76
9.91
89
9.15
FCF margin%
12.54
11.42
9.54
7.33
9.59
11.11
9.60
8.26
7.35
9.40
20.85
9.40
9.56
42
1.425
FCF / Net incomex
1.418
1.311
1.306
1.207
1.319
1.451
1.539
1.619
1.759
1.725
1.445
1.619
1.434
37
14.67
ROIC%
11.65
8.84
7.48
7.04
8.11
8.78
7.66
10.61
9.49
12.09
6.83
9.49
8.81
26
20.28
Return on equity%
7.43
9.03
8.45
6.25
8.80
10.41
10.19
8.18
5.21
5.74
29.00
8.18
8.31
17
23.88
Return on assets%
23.55
25.56
27.98
30.55
28.05
30.05
31.67
29.14
27.30
26.83
17.96
29.14
28.02
14
0.13
EPS$
0.29
0.28
0.30
0.31
0.32
0.32
0.34
0.37
0.36
0.32
0.13
0.48%
1.20%
—
20.52
EPS growth%
12.67
14.61
13.36
14.00
12.92
12.22
13.62
12.01
10.83
10.58
17.60
12.01
12.79
23
0.39
Bookvalue per sh$
0.40
0.35
0.32
0.32
0.34
0.35
0.33
0.32
0.34
0.31
0.27
(1.74%)
(2.72%)
—
0.43
FCF per share$
0.83
0.87
0.87
0.87
0.94
0.98
1.05
1.03
1.03
1.16
0.49
4.31%
4.15%
—
0.21
Dividend per sh$
0.13
0.13
0.12
0.12
0.12
0.12
0.12
0.11
0.12
0.11
0.25
(1.89%)
(3.13%)
—
21.45
Div yield (avg)%
18.56
19.44
17.69
18.47
15.50
12.92
12.93
10.91
10.51
7.90
20.90
10.91
14.21
84
6.60
Payout ratio%
9.84
9.65
12.29
10.06
9.84
10.76
10.49
11.07
11.40
10.70
7.90
10.76
10.60
14
62.43
Shares (diluted)M
69.72
66.37
75.08
73.07
71.63
71.21
80.07
83.58
90.60
104.4
62.53
7.83%
3.34%
60
8.98
Buyback yield%
29.75
29.98
28.84
27.05
27.55
27.96
30.13
30.86
28.16
30.66
24.28
30.13
29.30
50
1.041
D/E ratiox
1.247
1.174
1.146
1.193
1.210
1.291
1.254
1.165
1.129
1.197
1.720
1.197
1.195
88
85.88
Enterprise value$M
53.01
57.66
53.02
52.04
57.67
56.82
57.47
58.71
52.16
54.51
60.26
(1.12%)
(0.20%)
69
25.58
LT debt$M
18.61
18.23
18.29
18.73
19.25
19.18
21.75
21.53
21.03
20.21
8.939
0.98%
1.15%
10
Revenue
$87.77M
5.39%
1.00×
Cost of revenue
$61.44M
5.39%
1.00×
Operating expenses
$14.69M
5.28%
0.99×
Spread over hurdle
(0.58%)