57.63
Revenue$M
85.17
88.14
93.12
96.21
100.2
104.1
105.7
111.8
118.9
122.0
63.69
4.01%
3.90%
25
6.93
Revenue growth%
34.20
35.26
32.63
33.81
34.59
32.48
32.33
34.55
34.95
32.33
4.90
32.48
34.00
76
12.52
Gross margin%
25.81
23.97
22.70
21.22
18.45
20.59
23.50
21.17
22.17
19.82
19.68
21.17
21.70
77
9.63
Operating margin%
17.05
15.73
13.35
14.07
11.74
13.86
16.61
16.60
16.89
19.54
16.50
16.61
16.16
82
16.71
Net margin%
34.78
32.16
29.64
27.73
29.43
28.18
30.25
30.20
32.98
30.86
21.77
30.25
30.22
21
27.59
P/E ratio (avg)x
30.68
27.59
28.42
30.28
31.51
29.91
31.21
31.24
29.08
29.97
16.05
29.97
30.13
83
7.576
EV/EBITx
12.53
12.26
12.71
11.64
12.47
10.98
11.94
12.49
12.62
13.30
14.72
12.49
12.48
19
17.95
FCF yield (avg)%
7.84
6.23
4.72
3.72
3.64
2.85
0.40
0.40
1.45
0.40
3.91
0.40
3.24
84
11.34
FCF margin%
19.31
21.60
20.86
20.71
23.38
21.05
21.76
22.23
22.32
21.69
17.94
21.76
21.64
85
1.378
FCF / Net incomex
0.635
0.667
0.648
0.750
0.833
0.843
0.965
1.039
0.998
1.134
0.578
0.998
0.838
52
9.71
ROIC%
16.06
16.41
17.74
20.13
17.63
14.73
14.17
15.02
15.46
13.13
16.33
14.73
15.76
43
3.66
Return on equity%
9.72
7.14
4.87
3.91
2.08
2.65
5.40
5.37
7.21
9.36
8.60
5.40
5.39
60
7.04
Return on assets%
21.68
23.94
22.47
24.90
23.84
26.59
29.12
28.52
25.94
23.81
28.46
26.59
24.42
36
0.87
EPS$
1.32
1.20
1.19
1.17
1.27
1.45
1.36
1.39
1.30
1.26
0.94
(0.26%)
(0.28%)
—
17.99
EPS growth%
2.45
2.78
0.81
0.40
0.40
0.40
0.43
0.40
0.40
0.40
11.27
0.40
0.40
64
0.51
Bookvalue per sh$
0.84
0.85
0.80
0.82
0.83
0.88
0.91
0.87
0.97
0.90
1.54
1.58%
2.03%
—
0.25
FCF per share$
0.71
0.83
0.94
1.03
1.15
1.16
1.34
1.32
1.32
1.57
1.54
6.35%
8.97%
—
1.03
Dividend per sh$
0.50
0.54
0.60
0.69
0.78
0.75
0.80
0.80
0.84
0.97
0.35
4.42%
8.40%
—
8.64
Div yield (avg)%
22.58
24.23
25.32
27.28
26.03
25.09
22.88
23.15
22.40
23.43
7.57
23.15
23.83
56
24.98
Payout ratio%
26.17
28.73
26.82
27.12
25.70
24.38
27.03
24.91
24.87
27.13
28.73
24.91
26.49
50
25.96
Shares (diluted)M
23.73
25.88
27.25
25.51
25.63
23.26
23.82
22.24
19.44
19.43
25.97
(5.39%)
(2.28%)
30
16.98
Buyback yield%
12.94
11.85
11.19
8.20
5.78
4.37
6.89
4.02
4.44
4.79
17.74
4.44
6.33
6
0.848
D/E ratiox
1.082
1.058
1.078
1.080
1.287
1.483
1.476
1.456
1.538
1.812
0.319
1.483
1.372
76
14.97
Enterprise value$M
36.48
36.44
36.39
40.34
40.78
39.41
45.45
47.22
45.59
53.23
74.62
5.47%
5.57%
73
52.57
LT debt$M
34.26
30.93
34.80
38.21
42.76
40.19
41.13
38.08
34.41
33.00
19.97
(5.05%)
(1.04%)
59
Revenue
$122.0M
3.90%
1.00×
Cost of revenue
$85.39M
3.90%
1.00×
Operating expenses
$21.37M
3.78%
0.99×
Spread over hurdle
(6.19%)