29.08
Revenue$M
38.97
39.14
40.22
40.42
42.00
42.87
44.49
44.88
46.71
47.32
30.94
2.41%
1.97%
63
29.41
Revenue growth%
28.56
26.48
25.07
25.44
22.47
25.13
24.83
24.98
22.65
21.58
3.29
24.83
25.02
32
10.69
Gross margin%
25.04
23.19
24.17
24.65
27.07
25.53
28.50
30.33
29.71
31.67
4.61
29.71
26.30
87
28.22
Operating margin%
6.54
7.69
6.00
8.96
6.59
4.18
4.82
5.12
3.89
6.01
4.74
4.82
6.00
90
20.28
Net margin%
18.57
17.29
19.40
17.42
18.77
18.54
17.81
20.01
18.24
20.92
19.36
18.54
18.55
7
18.25
P/E ratio (avg)x
44.61
44.63
43.84
49.36
46.78
51.18
56.89
55.44
62.58
60.98
35.18
56.89
50.27
63
32.56
EV/EBITx
9.068
9.482
9.559
11.33
11.01
12.38
13.52
14.98
16.91
17.40
36.05
14.98
11.85
44
9.10
FCF yield (avg)%
4.71
6.49
3.97
5.39
5.30
4.01
4.71
3.57
2.50
3.48
29.94
3.57
4.36
72
18.32
FCF margin%
27.91
28.84
28.70
30.33
33.10
33.43
35.71
38.58
40.33
38.27
9.42
38.27
33.27
78
0.560
FCF / Net incomex
1.998
2.154
2.389
2.328
2.336
2.617
2.443
2.589
2.687
3.039
0.985
2.617
2.416
42
17.98
ROIC%
0.84
0.40
1.30
3.34
1.95
3.87
2.07
1.71
1.62
2.68
17.68
2.07
1.83
64
23.49
Return on equity%
28.41
27.66
30.07
29.44
30.11
31.13
31.85
30.28
32.10
33.69
13.91
31.85
30.19
13
20.26
Return on assets%
7.38
8.43
10.38
10.89
12.67
14.44
15.01
14.54
13.33
12.85
11.07
14.44
12.76
91
0.08
EPS$
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.09
(1.09%)
(2.54%)
—
29.24
EPS growth%
13.82
13.79
13.81
11.92
13.68
11.81
12.32
11.60
13.47
15.62
22.62
12.32
13.57
34
0.23
Bookvalue per sh$
0.35
0.36
0.35
0.37
0.45
0.52
0.50
0.53
0.56
0.61
0.26
6.48%
6.36%
—
0.16
FCF per share$
0.10
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.09
0.08
0.04
(1.42%)
(1.42%)
—
0.16
Dividend per sh$
0.15
0.16
0.17
0.16
0.17
0.16
0.14
0.15
0.14
0.12
0.05
(6.95%)
(2.80%)
—
11.11
Div yield (avg)%
12.19
13.67
11.97
10.37
10.34
13.02
11.40
11.97
10.20
9.22
25.99
11.40
11.68
85
15.46
Payout ratio%
4.38
7.07
6.48
7.43
4.95
2.17
4.64
5.08
4.98
6.07
7.58
4.98
5.03
58
48.30
Shares (diluted)M
35.75
31.50
31.24
29.91
31.77
31.44
30.44
29.00
25.64
25.38
48.64
(4.39%)
(4.52%)
82
28.29
Buyback yield%
14.48
17.28
15.82
16.23
18.89
20.83
19.00
16.18
14.33
15.42
21.58
16.18
16.20
33
0.885
D/E ratiox
1.194
1.262
1.246
1.263
1.337
1.411
1.414
1.437
1.515
1.431
1.586
1.431
1.374
81
20.03
Enterprise value$M
36.76
35.41
34.56
33.07
36.79
41.82
42.02
40.44
41.09
48.28
16.71
5.59%
2.43%
68
19.30
LT debt$M
18.71
21.11
19.83
20.87
20.27
20.24
19.33
18.02
16.15
18.00
6.521
(2.34%)
0.09%
44
Revenue
$47.32M
1.97%
1.00×
Cost of revenue
$32.20M
2.23%
1.03×
Operating expenses
$9.120M
1.77%
0.98×
Goodwill & intangibles
16.82%