15.82
Revenue$M
9.333
10.12
11.03
12.06
13.40
14.62
16.01
17.17
18.79
20.23
17.17
8.58%
8.77%
91
8.80
Revenue growth%
20.06
22.09
20.57
19.63
19.47
19.95
20.13
18.66
18.08
19.84
7.86
19.84
19.90
76
15.67
Gross margin%
19.75
21.55
22.33
22.92
24.65
22.62
23.63
22.90
22.05
24.27
21.06
22.90
22.76
27
15.58
Operating margin%
24.22
26.58
25.84
25.61
25.74
27.18
24.68
24.95
26.92
27.64
24.59
26.92
25.79
66
21.25
Net margin%
19.43
20.30
22.98
22.77
25.37
25.03
27.44
24.72
26.07
25.87
28.99
25.87
24.87
84
35.45
P/E ratio (avg)x
4.955
5.183
5.069
5.342
5.311
4.649
4.899
5.116
4.552
4.056
28.85
4.649
5.012
75
36.22
EV/EBITx
34.04
34.46
38.70
43.63
43.78
44.11
45.43
45.65
48.46
56.85
7.871
45.65
43.94
10
14.60
FCF yield (avg)%
10.40
12.74
14.17
16.70
14.79
14.66
13.94
12.94
12.61
15.18
25.97
13.94
14.06
83
24.71
FCF margin%
9.89
11.37
9.50
7.42
7.27
4.86
6.25
4.32
5.52
7.87
25.35
5.52
7.35
45
0.728
FCF / Net incomex
2.058
2.332
2.473
2.522
2.899
2.898
3.426
3.834
4.342
4.207
1.443
3.834
2.899
66
2.80
ROIC%
8.72
5.97
3.78
2.29
0.60
3.12
5.83
8.57
8.14
5.70
9.85
5.83
5.77
15
12.98
Return on equity%
24.68
23.15
22.75
21.68
20.45
22.21
23.43
21.46
19.33
21.89
28.60
21.89
22.05
55
28.66
Return on assets%
26.60
28.02
30.07
27.11
24.66
22.83
20.31
21.90
20.90
18.06
11.08
20.90
23.74
25
0.41
EPS$
0.21
0.22
0.22
0.21
0.20
0.20
0.20
0.18
0.18
0.17
0.45
(2.79%)
(2.79%)
—
24.47
EPS growth%
8.89
8.22
7.76
7.93
7.24
10.05
10.16
8.40
10.45
8.60
6.47
10.05
8.50
66
0.30
Bookvalue per sh$
0.31
0.29
0.26
0.23
0.26
0.25
0.28
0.27
0.28
0.31
0.20
3.42%
0.96%
—
0.41
FCF per share$
0.52
0.57
0.56
0.54
0.60
0.56
0.52
0.58
0.66
0.63
0.12
1.16%
1.98%
—
0.38
Dividend per sh$
0.11
0.10
0.10
0.09
0.08
0.08
0.07
0.07
0.06
0.06
0.07
(5.14%)
(6.51%)
—
11.66
Div yield (avg)%
10.31
10.01
12.76
13.56
15.25
14.48
12.43
14.06
12.51
13.36
10.13
13.36
13.06
15
26.66
Payout ratio%
23.53
25.18
27.67
30.34
28.10
30.96
33.84
35.53
36.23
36.30
24.11
35.53
30.65
69
47.13
Shares (diluted)M
52.81
49.32
43.76
40.32
43.69
42.21
45.40
48.95
49.17
44.35
49.47
0.30%
(1.14%)
69
15.93
Buyback yield%
8.16
8.03
8.32
6.51
3.64
6.16
3.81
5.39
4.37
4.59
29.26
4.59
5.78
88
0.216
D/E ratiox
1.369
1.342
1.350
1.203
1.263
1.132
1.002
1.101
1.065
1.156
0.330
1.101
1.179
94
9.698
Enterprise value$M
16.67
18.91
21.11
20.73
21.02
20.43
18.73
20.96
22.17
20.99
1.369
(0.03%)
2.54%
22
4.900
LT debt$M
7.377
7.044
7.253
7.863
8.441
9.359
9.081
10.39
10.10
9.889
17.23
3.22%
3.84%
24
Revenue
$20.23M
8.77%
1.00×
Cost of revenue
$13.64M
8.97%
1.02×
Operating expenses
$2.130M
8.67%
0.99×
Goodwill & intangibles
16.27%