50.57
Revenue$M
72.19
77.01
82.81
90.71
97.99
106.7
117.5
128.3
135.9
148.1
51.82
8.61%
8.44%
77
6.83
Revenue growth%
8.55
9.74
11.49
12.14
10.43
9.01
11.11
9.13
10.63
12.47
18.60
10.63
10.53
20
17.11
Gross margin%
3.69
6.12
3.96
2.22
2.87
3.61
3.47
4.17
6.90
6.38
22.86
4.17
3.82
11
16.41
Operating margin%
21.13
23.61
23.04
22.65
23.10
23.41
26.02
24.94
25.04
23.60
16.20
24.94
23.51
13
12.61
Net margin%
1.59
3.58
4.68
1.97
4.10
6.23
5.68
3.39
3.25
1.37
10.01
3.39
3.48
35
25.15
P/E ratio (avg)x
51.74
49.90
54.23
51.34
55.66
61.21
69.52
68.32
77.12
81.84
11.24
69.52
58.44
15
8.855
EV/EBITx
18.12
18.18
16.97
19.19
21.65
24.21
25.55
26.83
29.09
29.78
21.70
26.83
22.93
34
28.85
FCF yield (avg)%
19.27
17.91
18.81
16.27
13.37
10.87
13.53
12.10
11.87
12.66
26.52
12.10
13.45
37
12.46
FCF margin%
9.14
8.37
6.72
8.55
6.02
6.89
9.69
10.27
8.38
11.02
4.93
9.69
8.46
43
1.368
FCF / Net incomex
0.141
0.164
0.155
0.159
0.160
0.167
0.184
0.193
0.205
0.224
0.660
0.193
0.166
36
22.72
ROIC%
2.88
3.23
5.75
5.60
8.01
8.61
8.34
7.18
8.95
8.75
16.43
8.61
7.59
42
29.06
Return on equity%
8.22
8.04
11.00
13.03
11.05
8.66
8.77
7.94
5.09
3.56
8.91
7.94
8.44
22
6.17
Return on assets%
13.13
10.14
8.18
7.48
8.37
6.49
4.03
3.15
5.13
2.72
7.56
4.03
6.99
20
0.62
EPS$
0.14
0.14
0.15
0.14
0.14
0.14
0.13
0.13
0.14
0.15
0.65
1.41%
0.77%
—
15.62
EPS growth%
14.77
16.34
16.21
13.88
14.29
16.19
17.23
18.78
16.31
15.08
21.03
16.31
16.20
73
0.31
Bookvalue per sh$
0.51
0.49
0.47
0.42
0.45
0.43
0.43
0.41
0.44
0.42
0.15
(1.37%)
(1.55%)
—
0.24
FCF per share$
0.45
0.44
0.45
0.48
0.47
0.54
0.56
0.61
0.60
0.64
0.71
6.35%
5.28%
—
0.84
Dividend per sh$
0.97
0.95
0.98
0.97
1.01
1.10
1.23
1.29
1.40
1.51
0.53
8.26%
5.69%
—
20.37
Div yield (avg)%
10.15
7.17
9.34
11.55
11.13
11.78
14.29
16.72
15.13
14.72
24.53
14.72
11.67
40
17.75
Payout ratio%
7.11
5.42
6.45
7.02
4.64
7.53
8.39
9.91
10.47
10.27
12.68
9.91
7.32
33
96.50
Shares (diluted)M
104.8
121.7
114.4
126.8
142.8
143.0
164.7
160.3
159.4
167.9
98.04
3.28%
5.88%
65
3.64
Buyback yield%
35.10
33.95
35.86
37.55
39.87
37.03
39.48
41.70
39.53
42.46
19.18
39.53
38.51
48
1.520
D/E ratiox
1.180
1.269
1.163
1.191
1.303
1.342
1.318
1.348
1.181
1.124
0.488
1.318
1.230
33
47.77
Enterprise value$M
154.7
169.7
166.9
176.2
185.2
187.8
187.9
169.8
166.4
161.3
80.58
(2.72%)
0.67%
8
135.6
LT debt$M
117.9
135.0
125.4
140.2
137.9
133.6
131.7
126.0
140.0
139.5
39.10
0.22%
2.62%
89
Revenue
$148.1M
8.44%
1.00×
Cost of revenue
$84.12M
8.26%
0.98×
Operating expenses
$25.84M
8.59%
1.01×
Spread over hurdle
(0.46%)