39.04
Revenue$M
46.35
46.13
47.87
49.23
49.47
50.10
49.90
49.51
49.41
48.85
43.15
(0.25%)
0.89%
23
19.81
Revenue growth%
10.37
10.15
8.37
8.75
8.24
9.52
9.07
8.81
6.33
4.06
9.10
8.81
8.78
57
19.02
Gross margin%
9.39
11.40
8.44
8.03
8.32
11.11
9.50
8.96
9.22
11.59
15.03
9.50
9.31
69
10.57
Operating margin%
13.74
16.27
15.91
13.36
13.08
13.84
16.43
17.44
16.94
19.04
4.61
16.94
16.09
44
7.74
Net margin%
12.73
12.20
9.90
7.60
8.84
6.29
7.73
10.63
12.64
10.89
29.05
10.63
10.27
6
8.790
P/E ratio (avg)x
55.76
60.34
66.61
74.59
72.95
67.31
73.38
69.19
71.09
78.27
24.62
71.09
70.14
5
25.17
EV/EBITx
14.38
15.72
16.04
17.13
14.80
15.21
15.17
15.79
14.95
14.18
35.32
15.17
15.19
73
16.39
FCF yield (avg)%
21.62
23.52
23.29
24.35
24.58
27.25
24.28
21.54
23.92
25.90
26.09
24.28
24.10
51
7.15
FCF margin%
31.20
29.55
26.72
27.07
24.56
22.89
23.60
26.49
28.34
27.96
12.86
26.49
26.89
40
0.548
FCF / Net incomex
1.562
1.395
1.420
1.530
1.607
1.610
1.438
1.430
1.466
1.578
0.872
1.466
1.498
36
16.89
ROIC%
14.19
16.59
18.80
19.58
22.18
19.20
19.02
20.93
18.29
20.88
7.91
19.20
19.11
69
27.58
Return on equity%
12.74
14.74
13.27
12.69
13.48
16.44
16.26
14.43
17.40
15.59
20.57
16.26
14.59
7
27.51
Return on assets%
19.19
20.26
22.01
19.71
20.36
18.58
21.45
24.24
22.60
24.22
8.16
22.60
20.91
66
0.23
EPS$
0.21
0.22
0.26
0.25
0.28
0.29
0.32
0.33
0.39
0.40
0.25
7.77%
7.61%
—
6.56
EPS growth%
17.58
19.69
17.46
16.72
15.25
16.03
14.19
15.96
13.13
13.24
6.44
14.19
16.00
90
0.14
Bookvalue per sh$
0.28
0.26
0.25
0.26
0.25
0.25
0.25
0.25
0.24
0.25
0.09
0.54%
(0.01%)
—
0.11
FCF per share$
0.49
0.51
0.53
0.61
0.67
0.69
0.77
0.81
0.81
0.93
0.31
6.72%
7.58%
—
0.20
Dividend per sh$
0.10
0.10
0.10
0.10
0.10
0.11
0.09
0.10
0.11
0.10
0.33
1.03%
0.81%
—
11.34
Div yield (avg)%
21.23
20.90
23.05
22.41
24.85
23.56
26.16
27.52
25.26
23.00
5.40
25.26
23.31
43
20.89
Payout ratio%
15.92
17.81
19.07
17.12
14.33
15.03
13.21
13.67
14.22
16.70
21.95
14.22
15.48
82
73.65
Shares (diluted)M
76.91
70.00
70.05
65.31
68.47
61.19
53.73
58.06
55.55
56.46
70.04
(3.78%)
(2.96%)
11
5.18
Buyback yield%
27.94
26.63
23.80
26.14
28.33
27.22
26.31
27.27
29.25
31.14
24.32
27.27
27.24
31
0.286
D/E ratiox
1.291
1.394
1.481
1.620
1.621
1.802
1.854
2.124
2.152
2.187
0.785
2.124
1.712
46
27.73
Enterprise value$M
30.46
30.53
28.92
26.01
24.90
26.50
22.60
22.79
22.43
20.24
3.719
(4.06%)
(5.00%)
82
44.74
LT debt$M
43.11
42.06
45.62
43.20
39.64
39.72
38.52
35.11
38.12
34.87
4.884
(2.53%)
(1.19%)
14
Revenue
$48.85M
0.89%
1.00×
Cost of revenue
$31.86M
0.65%
0.98×
Operating expenses
$12.55M
1.47%
1.06×
Property and equipment
15.83%
Spread over hurdle
(1.20%)