4.903
Revenue$M
9.966
10.50
11.18
11.98
12.81
13.85
14.75
15.52
16.17
16.98
5.294
5.80%
6.18%
35
4.91
Revenue growth%
6.36
8.36
8.31
6.49
4.34
1.98
3.68
2.22
4.59
7.13
6.50
3.68
5.48
10
29.71
Gross margin%
30.46
33.29
35.21
37.73
37.63
37.85
36.76
34.75
35.49
38.09
18.91
36.76
36.12
72
8.94
Operating margin%
8.63
6.88
9.74
8.86
7.09
8.28
8.57
5.86
3.73
1.76
18.00
5.86
7.69
33
25.95
Net margin%
25.52
22.88
20.60
21.94
23.34
22.72
22.45
24.57
25.56
24.91
28.46
24.57
23.11
44
36.77
P/E ratio (avg)x
10.26
10.91
11.16
12.20
13.72
14.21
15.35
17.59
17.10
16.82
6.243
16.82
13.96
71
17.78
EV/EBITx
36.05
32.47
32.22
34.80
36.77
39.56
43.14
41.43
41.76
45.33
12.89
41.76
38.17
10
5.67
FCF yield (avg)%
32.85
35.46
32.63
31.39
32.71
32.53
34.96
34.37
36.90
35.75
13.52
34.96
33.61
92
16.07
FCF margin%
8.29
6.49
7.93
6.26
4.85
4.52
2.93
5.07
4.94
6.98
2.40
4.94
5.67
8
1.764
FCF / Net incomex
1.593
1.621
1.910
1.934
1.896
1.840
1.788
1.894
2.031
2.198
1.730
1.894
1.895
45
3.37
ROIC%
10.41
7.80
8.60
7.95
4.95
4.96
3.92
5.01
6.60
7.84
15.76
5.01
7.20
41
21.96
Return on equity%
5.87
7.73
5.31
6.12
6.52
8.57
8.12
10.69
8.33
6.99
7.99
8.33
7.36
15
19.42
Return on assets%
11.27
12.15
11.98
11.35
12.93
15.62
18.04
18.45
18.15
19.85
13.85
18.15
14.28
43
0.89
EPS$
0.46
0.46
0.43
0.45
0.42
0.42
0.46
0.47
0.44
0.44
0.98
1.08%
0.23%
—
19.57
EPS growth%
14.69
16.81
16.54
17.46
16.75
14.69
14.35
12.99
10.23
11.31
2.43
12.99
14.69
30
1.00
Bookvalue per sh$
0.95
0.94
0.80
0.75
0.79
0.72
0.71
0.62
0.55
0.49
0.51
(9.36%)
(7.00%)
—
0.40
FCF per share$
0.81
0.78
0.88
0.87
0.85
0.89
1.03
1.18
1.31
1.32
0.32
9.26%
6.88%
—
1.26
Dividend per sh$
0.44
0.43
0.43
0.47
0.50
0.47
0.44
0.41
0.46
0.44
1.31
(2.21%)
(0.65%)
—
18.60
Div yield (avg)%
3.53
0.90
3.09
5.09
2.79
2.24
4.30
6.44
7.19
7.28
27.75
6.44
3.91
71
19.95
Payout ratio%
21.36
23.26
23.86
21.27
22.69
21.23
19.99
18.35
17.28
18.28
4.15
18.35
21.25
88
4.195
Shares (diluted)M
4.740
4.665
5.000
4.466
4.406
4.723
5.192
5.407
5.810
5.179
4.091
3.29%
1.87%
12
25.76
Buyback yield%
7.52
6.09
3.56
3.95
2.42
1.74
0.40
0.40
0.76
0.40
28.02
0.40
2.08
77
0.710
D/E ratiox
0.379
0.388
0.411
0.361
0.348
0.363
0.332
0.316
0.332
0.302
1.682
0.332
0.354
72
15.14
Enterprise value$M
1.701
1.544
1.400
1.292
1.269
1.177
1.041
0.972
1.059
0.931
2.922
(6.01%)
(7.01%)
72
3.544
LT debt$M
10.44
9.532
8.462
9.256
9.908
9.269
8.306
8.163
8.067
8.070
9.985
(4.02%)
(3.15%)
10
Revenue
$16.98M
6.18%
1.00×
Cost of revenue
$9.081M
6.17%
1.00×
Operating expenses
$3.196M
6.12%
0.99×
Goodwill & intangibles
14.84%
Spread over hurdle
(2.33%)