18.39
Revenue$M
42.59
45.23
46.51
49.00
49.90
51.80
54.07
57.72
60.36
62.26
18.78
4.52%
4.41%
47
10.85
Revenue growth%
14.60
14.60
16.38
18.80
20.55
19.06
17.36
16.97
14.88
16.49
11.51
16.97
16.73
79
28.28
Gross margin%
25.12
27.18
30.11
32.76
32.26
32.85
35.02
34.93
37.16
39.61
11.50
35.02
32.80
25
23.17
Operating margin%
8.41
6.61
5.28
2.55
0.97
0.40
1.72
1.84
0.50
0.93
16.52
0.93
1.78
37
6.88
Net margin%
9.18
11.59
11.96
11.39
13.19
10.98
10.40
8.42
8.13
7.12
21.84
8.42
10.69
71
8.555
P/E ratio (avg)x
16.69
16.06
15.05
16.88
18.44
18.72
18.90
19.68
20.65
19.91
12.60
19.68
18.58
63
34.84
EV/EBITx
19.89
20.86
20.46
21.16
22.04
23.58
24.80
22.51
22.19
23.19
16.90
23.19
22.12
89
3.51
FCF yield (avg)%
12.46
15.24
18.23
16.29
15.20
18.13
15.68
16.51
18.11
15.70
2.91
16.51
16.00
49
22.97
FCF margin%
21.68
21.65
23.22
22.95
20.38
19.39
21.39
21.45
22.98
21.56
23.47
21.45
21.61
60
0.516
FCF / Net incomex
0.197
0.179
0.182
0.181
0.174
0.172
0.150
0.156
0.169
0.150
1.098
0.156
0.173
45
12.24
ROIC%
12.32
13.39
12.33
10.33
7.70
7.08
4.95
7.47
9.12
7.16
3.63
7.16
8.41
23
16.84
Return on equity%
15.70
13.40
11.20
9.40
12.09
10.33
9.76
11.43
13.12
13.05
26.42
11.43
11.76
51
22.07
Return on assets%
8.63
9.14
9.35
7.97
6.92
9.73
7.06
9.49
9.81
7.93
14.50
9.49
8.89
82
0.91
EPS$
0.62
0.64
0.70
0.74
0.86
0.84
0.97
1.01
0.98
0.93
1.00
1.65%
4.58%
—
7.12
EPS growth%
27.85
27.97
26.27
26.46
24.72
27.37
28.54
29.22
30.22
29.26
19.85
29.22
27.91
11
0.67
Bookvalue per sh$
0.84
0.95
0.91
0.89
0.86
0.79
0.84
0.91
0.98
1.07
0.44
4.43%
2.61%
—
0.50
FCF per share$
0.78
0.79
0.71
0.70
0.78
0.87
0.82
0.87
0.97
0.91
0.73
3.08%
1.34%
—
0.84
Dividend per sh$
0.51
0.55
0.64
0.70
0.83
0.90
0.99
1.13
1.17
1.26
0.73
8.76%
10.22%
—
5.55
Div yield (avg)%
19.17
17.46
18.22
20.99
19.01
16.02
15.24
13.78
11.62
12.22
14.56
13.78
16.74
73
27.95
Payout ratio%
2.03
2.58
5.36
6.87
6.82
4.22
5.50
7.67
10.39
10.17
14.33
7.67
6.16
45
39.48
Shares (diluted)M
47.42
48.10
44.22
48.56
53.91
61.75
71.44
71.00
67.39
63.31
39.08
3.27%
3.68%
21
2.47
Buyback yield%
8.90
8.46
9.16
7.88
9.93
12.44
13.64
14.05
13.30
15.28
8.93
13.64
11.19
56
1.022
D/E ratiox
0.554
0.584
0.580
0.519
0.482
0.449
0.415
0.426
0.437
0.462
1.124
0.437
0.472
57
52.56
Enterprise value$M
27.35
28.87
28.63
28.87
31.34
34.18
35.47
37.12
38.55
37.32
68.84
3.55%
1.73%
21
24.92
LT debt$M
8.353
7.622
8.463
7.783
8.013
8.664
8.925
9.409
10.40
11.15
10.54
6.84%
2.16%
41
Revenue
$62.26M
4.41%
1.00×
Cost of revenue
$32.92M
4.48%
1.01×
Operating expenses
$9.532M
4.71%
1.03×