23.93
Revenue$M
28.66
29.03
29.52
29.32
28.98
29.66
29.90
29.94
30.08
30.04
26.18
0.72%
0.37%
6
15.33
Revenue growth%
27.03
25.81
27.51
27.97
27.26
25.88
26.50
23.73
24.19
24.67
27.14
24.67
26.19
16
9.90
Gross margin%
10.33
11.70
8.96
7.19
5.84
8.37
7.56
7.12
8.60
10.05
13.58
8.37
8.48
39
25.97
Operating margin%
10.31
8.47
9.16
6.42
5.70
4.19
6.45
6.39
3.70
4.89
7.50
4.89
6.40
58
20.69
Net margin%
0.77
0.40
0.40
2.92
5.76
5.82
7.21
6.97
9.21
9.92
10.27
7.21
5.79
91
18.19
P/E ratio (avg)x
55.92
67.15
68.57
79.34
78.80
80.30
89.01
91.75
102.5
115.5
34.42
91.75
79.82
62
9.177
EV/EBITx
19.06
18.61
17.85
17.29
18.87
18.33
20.02
21.33
22.25
24.21
31.07
21.33
18.96
82
13.09
FCF yield (avg)%
26.06
24.42
23.24
22.08
19.24
20.14
22.53
24.80
26.03
24.93
16.29
24.80
23.83
8
6.86
FCF margin%
9.77
10.02
8.71
7.59
5.64
6.63
4.66
6.77
6.04
7.46
11.69
6.63
7.12
53
1.371
FCF / Net incomex
1.698
1.747
1.962
1.883
2.107
1.903
1.855
1.976
1.904
2.035
1.425
1.904
1.904
36
12.73
ROIC%
9.51
11.92
14.06
14.27
16.11
13.75
13.21
13.02
13.78
11.20
12.13
13.21
13.48
76
10.10
Return on equity%
12.01
13.22
15.80
14.20
14.59
17.28
19.95
18.74
16.35
18.54
22.74
18.54
16.08
56
5.42
Return on assets%
23.80
26.00
26.47
28.50
26.79
29.26
28.78
30.01
29.86
29.67
11.50
29.67
28.64
38
0.56
EPS$
0.80
0.73
0.78
0.82
0.85
0.81
0.73
0.67
0.65
0.70
0.58
(3.99%)
(0.90%)
—
23.08
EPS growth%
20.64
18.57
15.81
13.50
15.10
16.57
16.96
17.30
20.24
19.68
16.83
17.30
17.13
94
0.52
Bookvalue per sh$
0.88
0.97
0.98
1.10
1.12
1.14
1.05
1.17
1.09
1.15
0.33
0.53%
2.43%
—
0.79
FCF per share$
1.62
1.69
1.69
1.97
2.18
2.42
2.43
2.36
2.33
2.74
1.34
4.62%
6.38%
—
0.67
Dividend per sh$
0.24
0.25
0.26
0.25
0.28
0.29
0.27
0.30
0.31
0.33
0.21
3.91%
3.83%
—
8.86
Div yield (avg)%
24.03
23.05
24.53
22.45
21.28
22.59
21.78
20.94
22.69
24.17
9.82
22.59
22.64
8
24.58
Payout ratio%
11.64
14.48
14.02
16.21
16.39
16.22
13.28
15.07
17.11
15.38
23.30
15.38
15.23
80
20.41
Shares (diluted)M
23.18
24.57
25.02
23.77
23.39
24.33
26.06
27.22
25.56
23.57
19.46
0.15%
0.69%
74
17.47
Buyback yield%
13.44
13.49
11.82
13.91
14.82
16.25
15.36
14.71
13.08
11.14
5.88
14.71
13.70
41
0.891
D/E ratiox
2.869
3.264
3.332
3.615
3.514
3.991
4.326
4.234
4.855
5.408
0.234
4.326
3.803
19
18.29
Enterprise value$M
24.84
21.91
19.18
19.59
21.55
23.88
22.20
21.77
24.19
25.18
25.70
3.17%
0.96%
10
22.66
LT debt$M
3.316
3.542
3.446
3.873
4.053
4.033
4.368
4.327
5.181
5.128
29.48
4.82%
4.09%
16
Revenue
$30.04M
0.37%
1.00×
Cost of revenue
$21.03M
0.37%
1.00×
Operating expenses
$5.551M
(0.06%)
0.96×
Spread over hurdle
(2.35%)