79.58
Revenue$M
62.71
65.91
68.38
71.12
73.57
78.65
83.81
87.73
94.34
99.82
86.80
6.29%
5.44%
19
8.55
Revenue growth%
31.45
29.74
32.17
31.17
30.94
33.54
32.08
29.74
28.09
25.99
18.10
29.74
31.05
40
11.23
Gross margin%
8.49
9.23
11.91
12.61
12.64
10.82
8.28
10.93
12.55
14.74
13.80
10.93
11.42
17
7.73
Operating margin%
9.32
9.25
10.63
8.60
5.95
5.59
3.18
3.20
3.51
2.80
15.12
3.20
5.77
55
19.98
Net margin%
4.99
3.65
4.32
1.86
4.76
2.91
2.48
1.43
0.40
0.40
7.64
1.43
2.70
64
36.29
P/E ratio (avg)x
25.65
27.09
24.76
23.84
21.29
18.77
19.92
20.04
20.26
21.00
31.31
20.04
21.15
77
24.55
EV/EBITx
23.06
25.81
26.30
24.91
23.33
22.52
20.49
18.92
20.05
21.58
26.11
20.49
22.79
23
11.14
FCF yield (avg)%
11.05
8.70
6.39
7.12
6.58
4.21
4.14
1.19
0.40
1.99
20.12
1.99
5.30
76
23.75
FCF margin%
32.15
31.09
32.06
33.55
31.00
28.02
25.34
23.24
20.91
23.28
24.18
23.28
29.51
18
0.515
FCF / Net incomex
2.112
2.092
2.025
1.936
1.953
1.927
2.146
2.315
2.366
2.368
1.401
2.315
2.102
35
26.75
ROIC%
5.69
4.62
5.06
7.12
9.31
10.98
8.68
6.35
6.19
6.50
22.31
6.50
6.43
14
13.64
Return on equity%
6.97
7.73
9.87
10.77
13.40
15.24
17.90
18.11
18.29
20.81
26.44
18.11
14.32
7
20.60
Return on assets%
16.53
17.54
15.65
15.43
14.54
13.51
16.06
14.22
15.26
14.75
13.82
14.75
15.35
41
0.24
EPS$
0.34
0.30
0.29
0.25
0.25
0.24
0.24
0.20
0.20
0.20
0.26
(4.40%)
(6.69%)
—
19.66
EPS growth%
6.60
5.35
8.35
10.99
13.39
12.32
13.31
12.37
10.31
11.65
13.67
12.32
11.32
68
0.41
Bookvalue per sh$
0.32
0.28
0.25
0.22
0.20
0.19
0.17
0.15
0.14
0.12
0.49
(8.97%)
(8.32%)
—
0.12
FCF per share$
0.41
0.44
0.39
0.34
0.36
0.37
0.35
0.31
0.33
0.35
0.31
(0.62%)
(1.74%)
—
0.55
Dividend per sh$
0.51
0.55
0.59
0.64
0.68
0.66
0.71
0.85
0.83
0.93
0.49
6.39%
6.34%
—
4.80
Div yield (avg)%
16.18
18.93
21.91
23.14
24.56
23.16
22.08
22.70
20.97
20.01
17.07
22.08
22.00
19
21.85
Payout ratio%
17.42
15.60
18.43
15.99
17.66
14.69
15.81
14.37
17.19
17.37
8.27
15.81
16.59
76
49.67
Shares (diluted)M
43.42
42.02
39.50
36.77
37.17
33.63
32.46
33.47
32.54
34.89
48.57
(1.26%)
(3.53%)
45
29.13
Buyback yield%
9.32
10.72
12.29
15.17
17.17
20.16
17.35
19.04
20.88
18.53
16.58
19.04
17.26
32
1.002
D/E ratiox
0.390
0.424
0.433
0.409
0.445
0.429
0.411
0.400
0.370
0.320
1.332
0.400
0.410
34
40.07
Enterprise value$M
112.5
125.2
136.6
129.0
122.8
140.5
162.2
162.3
166.5
185.2
30.34
8.57%
4.93%
23
13.76
LT debt$M
110.5
130.8
150.4
161.1
157.4
158.8
166.6
176.7
208.0
223.1
4.261
7.22%
9.13%
76
Revenue
$99.82M
5.44%
1.00×
Cost of revenue
$61.04M
5.47%
1.00×
Operating expenses
$13.82M
6.04%
1.06×