6.621
Revenue$M
84.73
84.17
83.53
84.12
84.09
84.66
85.23
87.20
86.55
88.72
7.239
1.08%
0.54%
44
12.49
Revenue growth%
17.74
16.80
13.93
16.81
16.36
16.53
18.86
19.37
20.67
18.69
25.03
18.86
17.28
48
21.76
Gross margin%
17.06
17.06
14.43
16.74
19.42
18.14
15.62
17.83
16.55
14.77
21.23
16.55
16.90
12
9.55
Operating margin%
24.84
26.50
27.67
27.28
28.51
25.78
27.25
30.04
29.34
30.55
19.99
29.34
27.47
44
24.78
Net margin%
24.03
22.63
21.94
24.78
24.22
23.76
25.15
24.17
23.38
25.02
18.30
24.17
24.10
13
21.96
P/E ratio (avg)x
16.13
13.85
14.04
15.29
15.79
14.32
15.45
16.56
16.09
14.41
27.91
15.45
15.37
67
34.84
EV/EBITx
25.34
29.09
33.24
33.37
39.06
44.59
52.15
54.19
62.79
75.95
13.96
54.19
41.83
26
11.74
FCF yield (avg)%
6.38
4.89
2.18
1.93
0.40
3.05
2.62
0.40
0.40
2.86
20.97
2.62
2.40
84
28.39
FCF margin%
13.04
14.87
13.76
12.94
15.11
16.51
14.47
14.87
15.05
17.63
25.89
15.05
14.87
28
1.451
FCF / Net incomex
0.215
0.205
0.219
0.208
0.190
0.188
0.200
0.197
0.218
0.217
0.344
0.200
0.206
60
17.59
ROIC%
13.78
15.45
17.07
17.54
19.60
18.55
16.99
17.76
15.99
13.36
18.42
16.99
17.03
5
28.29
Return on equity%
25.60
23.99
22.48
20.54
20.86
20.42
18.72
20.74
19.20
16.21
21.88
19.20
20.64
70
5.24
Return on assets%
9.46
12.15
10.27
10.25
9.50
9.64
10.76
13.39
16.17
13.90
4.51
13.39
10.51
66
0.26
EPS$
0.69
0.77
0.77
0.77
0.85
0.89
0.83
0.85
0.97
1.11
0.28
5.50%
6.20%
—
20.20
EPS growth%
19.00
21.72
23.91
21.44
22.42
21.66
24.49
25.73
23.69
24.42
9.55
24.42
23.06
34
0.49
Bookvalue per sh$
0.45
0.41
0.41
0.41
0.44
0.42
0.46
0.40
0.40
0.38
0.35
(2.72%)
(1.46%)
—
0.53
FCF per share$
0.18
0.17
0.18
0.18
0.17
0.19
0.21
0.24
0.24
0.26
0.48
8.52%
4.65%
—
0.51
Dividend per sh$
0.50
0.57
0.66
0.79
0.77
0.87
0.94
1.09
1.19
1.30
0.31
11.07%
11.86%
—
11.66
Div yield (avg)%
10.02
7.82
6.99
9.41
6.98
4.90
6.40
8.71
7.99
9.41
23.98
7.99
7.90
7
22.23
Payout ratio%
1.05
0.78
3.73
2.09
0.93
0.40
0.42
0.40
1.97
0.40
17.53
0.40
0.86
23
51.23
Shares (diluted)M
54.53
53.98
55.60
51.88
49.02
54.12
55.46
62.82
59.10
65.50
50.90
5.97%
2.33%
29
19.00
Buyback yield%
18.83
21.83
18.94
18.42
17.40
14.50
12.46
10.36
8.35
8.30
13.69
10.36
15.95
33
0.174
D/E ratiox
1.503
1.382
1.419
1.428
1.481
1.500
1.409
1.509
1.320
1.202
0.315
1.409
1.424
14
36.02
Enterprise value$M
28.77
26.34
24.00
22.33
23.46
20.24
19.87
18.38
18.50
18.85
66.23
(4.29%)
(3.73%)
86
73.12
LT debt$M
69.10
72.57
82.89
94.14
93.20
90.70
97.32
114.9
111.8
109.1
38.29
3.20%
4.54%
33
Revenue
$88.72M
0.54%
1.00×
Cost of revenue
$48.94M
0.41%
0.99×
Operating expenses
$16.77M
0.92%
1.04×
Spread over hurdle
(1.28%)