29.73
Revenue$M
42.77
43.82
46.62
48.42
50.21
51.52
53.08
56.46
57.66
59.85
31.14
3.57%
3.60%
6
4.95
Revenue growth%
30.09
31.00
28.32
26.41
23.49
21.53
22.29
22.30
20.95
22.95
14.01
22.29
23.22
39
10.46
Gross margin%
18.24
19.87
19.42
17.68
18.73
20.48
19.69
16.91
16.41
18.36
9.80
18.36
18.54
90
13.56
Operating margin%
12.83
11.16
9.28
7.80
7.96
6.80
4.39
7.32
8.18
10.85
9.90
7.32
8.07
55
11.76
Net margin%
25.04
25.00
23.79
24.81
22.08
20.19
19.06
19.94
18.30
20.57
23.11
19.94
21.33
58
27.66
P/E ratio (avg)x
46.77
50.21
56.57
56.82
63.37
73.12
70.74
73.30
79.55
89.41
23.06
73.30
67.06
30
36.12
EV/EBITx
17.84
20.17
24.11
24.42
23.70
23.78
27.05
28.96
31.40
32.40
10.43
28.96
24.26
89
3.37
FCF yield (avg)%
16.19
15.75
17.62
17.56
17.93
18.33
20.65
17.79
19.91
22.26
22.42
19.91
17.86
88
28.17
FCF margin%
1.50
0.40
0.60
1.58
3.08
4.33
2.53
2.81
1.52
2.09
14.60
2.53
1.84
54
0.406
FCF / Net incomex
0.797
0.873
0.927
0.912
0.982
1.131
1.117
1.286
1.419
1.457
0.100
1.286
1.050
63
7.56
ROIC%
13.70
11.48
11.67
8.93
9.26
11.19
10.38
11.47
14.19
14.82
27.73
11.47
11.47
36
29.10
Return on equity%
14.65
17.18
18.21
17.77
20.59
20.17
18.20
16.50
18.21
17.28
13.87
18.20
17.98
90
13.51
Return on assets%
19.33
17.99
20.30
18.78
19.56
21.37
22.08
21.99
23.24
21.75
21.96
21.99
20.83
32
0.25
EPS$
0.33
0.31
0.31
0.34
0.35
0.41
0.42
0.39
0.44
0.46
0.27
5.84%
4.59%
—
29.79
EPS growth%
10.84
10.04
12.78
13.28
14.64
14.91
16.83
17.59
17.58
15.90
27.96
16.83
14.77
58
0.45
Bookvalue per sh$
0.52
0.57
0.54
0.56
0.50
0.54
0.49
0.54
0.50
0.49
0.41
(0.33%)
(0.20%)
—
0.21
FCF per share$
0.34
0.32
0.30
0.30
0.27
0.29
0.28
0.26
0.27
0.26
0.15
(1.33%)
(1.85%)
—
0.27
Dividend per sh$
0.36
0.39
0.41
0.45
0.44
0.40
0.38
0.39
0.42
0.48
0.07
1.72%
2.08%
—
28.06
Div yield (avg)%
7.79
10.79
9.38
10.92
13.54
12.68
12.80
10.32
10.31
11.23
5.76
11.23
10.86
42
5.10
Payout ratio%
16.37
16.59
17.56
19.46
16.79
14.90
15.44
16.54
13.69
12.25
17.98
14.90
16.46
64
63.16
Shares (diluted)M
56.79
53.90
53.57
52.14
48.39
48.44
48.63
47.41
49.89
53.47
60.36
2.02%
(0.52%)
16
23.78
Buyback yield%
26.26
24.84
25.81
28.49
29.92
28.83
26.93
29.79
28.00
30.20
21.37
28.83
28.24
15
1.326
D/E ratiox
0.351
0.319
0.290
0.294
0.317
0.333
0.354
0.392
0.430
0.467
1.673
0.392
0.342
70
19.40
Enterprise value$M
52.40
59.81
59.24
62.51
64.59
67.25
67.03
78.83
92.53
97.27
10.02
8.53%
7.60%
37
21.40
LT debt$M
68.96
72.42
67.25
68.94
75.91
78.29
72.98
74.94
79.13
78.30
24.36
0.62%
1.61%
9
Revenue
$59.85M
3.60%
1.00×
Cost of revenue
$29.52M
3.55%
1.00×
Operating expenses
$9.498M
3.29%
0.97×
Spread over hurdle
43.55%