5.395
Revenue$M
12.79
12.98
13.27
13.36
13.59
13.86
14.44
15.04
15.08
15.45
5.804
2.59%
2.06%
44
25.36
Revenue growth%
5.08
5.55
5.37
3.02
0.40
2.04
4.52
4.07
6.31
8.40
19.31
4.52
4.80
62
22.66
Gross margin%
10.77
10.69
12.09
14.60
13.96
14.49
13.55
15.07
13.47
15.56
22.32
14.49
13.75
79
3.92
Operating margin%
24.75
27.16
25.47
23.04
22.64
24.36
27.20
24.86
26.14
25.16
7.56
25.16
25.01
76
19.44
Net margin%
3.19
0.56
0.40
2.70
1.11
0.58
0.40
0.40
0.86
0.40
22.04
0.40
0.57
65
19.46
P/E ratio (avg)x
7.769
8.104
8.132
7.869
8.527
8.392
9.330
8.602
9.497
9.635
31.17
9.330
8.459
14
18.23
EV/EBITx
14.53
13.33
13.53
14.02
14.09
12.49
13.99
14.27
15.43
16.65
24.77
14.27
14.05
86
24.37
FCF yield (avg)%
9.02
9.00
11.23
11.70
11.87
11.57
10.07
8.35
7.50
5.17
28.83
8.35
9.55
19
11.03
FCF margin%
16.58
17.22
15.97
18.69
20.99
23.72
24.23
26.72
29.40
29.99
15.34
26.72
22.36
25
1.402
FCF / Net incomex
0.629
0.593
0.580
0.673
0.688
0.661
0.648
0.621
0.722
0.694
1.372
0.661
0.655
74
27.47
ROIC%
17.53
17.32
17.42
16.08
14.29
12.92
15.62
13.56
11.82
13.87
12.98
13.56
14.96
35
10.72
Return on equity%
25.76
24.48
26.73
24.55
23.06
22.78
24.94
22.80
24.58
22.71
20.00
22.80
24.52
46
28.53
Return on assets%
0.40
0.84
1.18
1.73
0.40
0.40
0.40
2.08
0.40
0.63
6.77
0.40
0.52
46
0.52
EPS$
0.37
0.37
0.39
0.34
0.31
0.30
0.29
0.31
0.33
0.34
0.58
1.52%
(0.42%)
—
13.38
EPS growth%
29.05
28.53
27.52
24.87
25.04
26.02
23.76
21.35
21.08
23.67
14.48
23.67
24.96
45
0.84
Bookvalue per sh$
1.06
1.09
1.21
1.37
1.48
1.47
1.61
1.93
2.15
2.34
0.75
9.63%
9.47%
—
0.15
FCF per share$
0.26
0.30
0.35
0.37
0.36
0.37
0.42
0.48
0.56
0.56
0.87
9.07%
7.68%
—
0.49
Dividend per sh$
1.03
1.14
1.23
1.33
1.44
1.44
1.54
1.65
1.58
1.53
0.60
1.21%
4.56%
—
5.10
Div yield (avg)%
1.95
2.08
3.08
1.90
4.52
3.98
4.45
6.35
7.15
7.86
16.36
6.35
4.21
35
23.99
Payout ratio%
24.13
22.46
21.28
22.07
24.54
26.78
24.09
23.22
22.86
21.46
4.88
23.22
23.04
70
8.967
Shares (diluted)M
11.40
13.22
13.71
14.55
16.62
16.13
15.68
17.67
20.50
20.78
9.196
4.57%
6.07%
8
11.79
Buyback yield%
17.08
14.84
13.52
11.63
12.74
11.41
10.25
8.81
11.25
12.84
25.59
11.25
12.19
50
1.772
D/E ratiox
0.220
0.201
0.199
0.204
0.183
0.173
0.173
0.166
0.142
0.153
0.944
0.166
0.178
68
4.203
Enterprise value$M
4.139
4.364
4.333
4.867
5.226
5.143
5.723
6.214
5.972
6.064
4.439
3.02%
3.18%
24
2.780
LT debt$M
9.342
8.500
9.151
9.764
9.985
10.14
10.58
10.61
11.89
10.78
7.235
1.53%
0.64%
95
Revenue
$15.45M
2.06%
1.00×
Cost of revenue
$10.81M
2.06%
1.00×
Operating expenses
$2.846M
1.88%
0.98×
Spread over hurdle
(2.28%)