43.92
Revenue$M
44.83
45.39
47.48
47.71
48.60
49.26
49.24
49.20
50.10
50.95
46.32
0.95%
1.27%
11
7.90
Revenue growth%
30.56
33.50
35.52
36.79
37.92
35.05
33.74
34.82
36.31
37.81
3.61
35.05
35.29
9
17.56
Gross margin%
12.27
9.82
9.13
7.72
5.44
4.55
2.83
3.42
3.88
4.94
15.41
3.88
5.19
37
16.92
Operating margin%
7.02
9.52
6.54
6.26
5.18
3.53
4.75
7.34
4.98
6.40
4.51
4.98
6.33
67
25.63
Net margin%
26.96
24.57
26.77
29.22
30.64
31.26
29.66
26.86
27.62
25.09
9.22
27.62
27.29
62
33.74
P/E ratio (avg)x
15.43
16.15
18.00
17.39
16.15
18.19
17.99
17.27
18.42
19.07
18.19
18.19
17.69
59
19.14
EV/EBITx
9.441
9.878
9.107
9.805
9.963
9.528
8.689
8.908
9.574
9.437
12.05
9.437
9.485
58
5.70
FCF yield (avg)%
6.32
9.31
9.32
10.62
11.41
12.03
14.82
12.36
10.99
9.95
24.47
12.03
10.80
53
10.90
FCF margin%
8.24
5.62
8.23
9.12
7.47
7.41
5.74
6.81
5.67
7.42
29.88
6.81
7.42
75
0.206
FCF / Net incomex
1.209
1.182
1.248
1.364
1.233
1.391
1.533
1.418
1.341
1.210
0.663
1.391
1.294
19
16.72
ROIC%
30.00
28.17
25.19
26.95
25.20
25.36
26.27
27.40
29.79
32.10
15.13
27.40
27.17
51
27.17
Return on equity%
18.86
20.26
19.49
22.12
21.23
22.27
20.23
18.75
17.86
19.10
20.91
19.10
19.86
67
20.53
Return on assets%
9.47
7.19
7.06
6.45
7.73
6.84
8.84
9.22
9.35
6.55
21.13
8.84
7.46
58
0.50
EPS$
0.42
0.38
0.38
0.35
0.35
0.36
0.33
0.33
0.30
0.26
0.56
(5.92%)
(5.97%)
—
2.43
EPS growth%
2.31
1.76
0.40
1.51
0.40
0.40
0.40
0.42
0.40
0.40
2.36
0.40
0.40
40
0.11
Bookvalue per sh$
0.49
0.50
0.55
0.57
0.58
0.64
0.65
0.59
0.55
0.49
0.48
(3.24%)
(1.03%)
—
0.22
FCF per share$
0.10
0.11
0.12
0.13
0.12
0.12
0.13
0.13
0.13
0.14
0.51
2.46%
3.45%
—
0.18
Dividend per sh$
1.02
1.21
1.23
1.38
1.57
1.87
1.99
2.35
2.52
2.79
0.50
12.25%
11.86%
—
14.11
Div yield (avg)%
14.28
14.74
12.06
12.30
9.59
9.48
8.30
9.53
7.08
9.96
21.03
9.48
9.77
95
21.45
Payout ratio%
17.00
16.36
16.63
15.66
14.16
16.98
16.18
17.28
18.90
21.74
27.39
17.28
16.80
80
23.81
Shares (diluted)M
27.51
25.59
23.46
24.12
23.31
25.71
25.17
25.55
25.91
25.54
24.56
1.85%
(0.54%)
26
14.06
Buyback yield%
19.96
21.61
21.87
22.54
22.74
20.96
19.80
21.90
24.47
23.93
2.90
21.90
21.89
77
0.126
D/E ratiox
0.165
0.173
0.196
0.211
0.203
0.210
0.228
0.248
0.286
0.273
1.615
0.248
0.211
72
39.48
Enterprise value$M
62.37
72.82
84.02
87.95
86.68
99.13
114.0
112.9
116.7
114.0
31.06
5.63%
5.78%
39
35.41
LT debt$M
21.64
22.34
25.76
27.27
26.64
25.52
25.79
29.67
31.82
35.36
52.05
5.83%
5.36%
41
Revenue
$50.95M
1.27%
1.00×
Cost of revenue
$35.66M
1.27%
1.00×
Operating expenses
$9.619M
0.69%
0.94×
Spread over hurdle
(7.22%)