51.99
Revenue$M
51.09
54.21
55.41
58.37
61.09
63.87
66.24
69.13
71.21
75.39
56.93
4.30%
4.31%
71
20.88
Revenue growth%
22.54
25.39
27.68
27.24
29.96
28.17
30.92
33.05
32.00
34.24
12.68
32.00
29.06
59
16.93
Gross margin%
8.08
9.42
8.91
7.36
7.72
7.32
5.07
5.05
7.97
9.36
21.68
7.32
7.85
50
28.85
Operating margin%
21.62
23.81
25.67
27.22
26.22
23.25
24.47
21.76
21.55
20.87
6.45
21.76
23.53
90
5.21
Net margin%
20.16
22.90
22.17
23.77
21.73
22.36
21.60
21.64
23.71
25.91
3.08
22.36
22.27
93
35.64
P/E ratio (avg)x
34.93
36.49
39.54
41.49
44.41
46.53
50.26
57.89
65.35
64.99
18.07
57.89
45.47
33
32.48
EV/EBITx
16.91
17.09
18.06
18.78
18.50
16.29
14.70
13.33
12.43
11.72
28.66
13.33
16.60
49
17.98
FCF yield (avg)%
26.95
26.63
25.83
27.45
28.04
28.13
30.27
32.20
29.26
32.07
22.43
30.27
28.09
37
3.11
FCF margin%
28.81
29.28
28.22
31.18
30.07
31.53
32.44
35.04
33.99
36.09
6.73
33.99
31.36
30
0.107
FCF / Net incomex
1.141
1.257
1.417
1.555
1.503
1.441
1.640
1.722
1.908
1.863
1.646
1.722
1.529
90
7.02
ROIC%
31.25
28.52
29.52
30.67
33.43
30.48
29.42
29.89
28.35
29.05
29.32
29.42
29.70
58
28.83
Return on equity%
10.72
12.87
15.03
16.21
18.95
20.73
21.67
21.90
22.87
24.14
9.05
21.90
19.84
33
2.49
Return on assets%
18.27
17.75
18.57
15.83
14.25
11.71
9.68
9.67
7.63
5.61
15.54
9.67
12.98
65
0.16
EPS$
0.33
0.32
0.30
0.30
0.32
0.32
0.33
0.35
0.33
0.36
0.16
2.61%
1.25%
—
26.89
EPS growth%
20.30
19.59
17.04
15.98
15.65
13.49
11.67
13.39
13.63
12.15
14.74
13.39
14.64
89
0.04
Bookvalue per sh$
0.11
0.11
0.12
0.13
0.13
0.15
0.14
0.14
0.13
0.14
0.19
0.37%
2.36%
—
0.07
FCF per share$
0.21
0.20
0.19
0.22
0.25
0.28
0.31
0.31
0.32
0.32
0.10
5.28%
5.49%
—
0.08
Dividend per sh$
0.25
0.26
0.24
0.22
0.20
0.18
0.18
0.18
0.17
0.17
0.08
(3.37%)
(3.44%)
—
4.51
Div yield (avg)%
0.40
2.98
1.38
0.92
0.40
0.40
3.13
5.80
6.46
7.66
12.15
5.80
2.18
11
6.35
Payout ratio%
9.77
8.35
6.17
5.85
6.48
6.28
4.54
5.70
4.69
2.12
29.52
4.69
6.01
77
109.2
Shares (diluted)M
126.3
140.7
166.4
172.1
169.0
182.8
181.0
197.2
205.8
210.0
109.7
4.44%
5.78%
7
28.76
Buyback yield%
20.57
22.46
22.51
25.43
26.63
27.10
25.95
24.96
22.80
25.52
24.99
25.52
25.20
49
1.165
D/E ratiox
1.253
1.248
1.111
1.104
1.009
1.033
1.092
1.003
1.106
1.214
0.899
1.092
1.105
34
22.72
Enterprise value$M
63.01
55.21
58.34
56.59
54.96
50.61
47.94
48.50
46.16
40.81
63.70
(5.78%)
(4.21%)
43
44.46
LT debt$M
10.35
10.38
10.39
10.24
9.671
11.00
10.48
10.88
12.29
13.48
36.29
6.87%
2.98%
85
Revenue
$75.39M
4.31%
1.00×
Cost of revenue
$33.71M
4.10%
0.98×
Operating expenses
$16.83M
4.59%
1.03×