40.66
Revenue$M
61.98
64.36
66.49
69.35
71.19
71.91
74.11
73.74
76.60
78.79
44.51
2.05%
2.36%
74
22.96
Revenue growth%
28.96
30.65
33.18
33.75
33.61
31.98
30.69
32.10
31.45
34.44
13.00
31.98
32.04
30
22.75
Gross margin%
0.43
1.30
3.73
6.53
8.38
6.78
3.83
4.86
6.01
7.95
6.66
6.01
5.44
63
10.18
Operating margin%
11.15
9.70
8.33
8.28
9.81
9.43
9.59
11.32
12.58
11.18
8.65
11.18
9.75
74
22.91
Net margin%
16.66
18.59
19.65
21.65
23.70
24.26
21.33
18.43
21.37
19.47
25.61
21.33
20.49
79
25.27
P/E ratio (avg)x
22.58
24.10
24.59
29.27
30.79
33.13
39.64
41.94
47.05
51.18
18.63
41.94
31.96
19
37.48
EV/EBITx
7.659
8.616
8.914
8.910
8.943
9.153
10.29
9.376
9.550
10.24
19.64
9.550
9.048
36
20.09
FCF yield (avg)%
17.19
14.59
13.48
12.22
13.97
11.43
11.30
12.78
11.70
11.99
7.12
11.70
12.50
23
2.85
FCF margin%
11.03
10.36
9.98
12.49
11.26
8.80
7.07
9.31
8.19
5.56
22.79
8.19
9.64
60
1.430
FCF / Net incomex
1.476
1.353
1.403
1.214
1.141
1.178
1.140
1.258
1.338
1.300
1.234
1.258
1.279
57
9.07
ROIC%
26.23
28.18
25.36
22.75
24.41
25.13
23.34
25.69
28.42
25.65
16.99
25.65
25.51
6
22.69
Return on equity%
5.71
5.97
6.72
6.80
5.61
5.15
2.75
2.82
4.15
3.80
19.54
3.80
5.38
17
16.11
Return on assets%
9.79
8.33
10.50
7.71
5.03
2.51
1.57
3.11
3.20
1.19
11.58
2.51
4.12
63
0.25
EPS$
0.15
0.16
0.16
0.15
0.15
0.16
0.13
0.11
0.11
0.11
0.26
(6.30%)
(3.26%)
—
24.65
EPS growth%
8.85
8.21
7.27
7.71
10.32
13.27
14.50
12.49
13.57
12.20
5.12
13.27
11.26
18
0.16
Bookvalue per sh$
0.25
0.29
0.35
0.37
0.42
0.47
0.49
0.53
0.60
0.60
0.26
7.24%
9.51%
—
0.19
FCF per share$
0.20
0.22
0.24
0.23
0.26
0.24
0.23
0.22
0.24
0.24
0.09
(1.61%)
2.89%
—
0.04
Dividend per sh$
0.25
0.26
0.24
0.24
0.26
0.28
0.31
0.33
0.32
0.31
0.05
3.73%
1.43%
—
9.40
Div yield (avg)%
11.10
12.78
13.13
12.56
14.15
14.84
12.69
9.97
10.89
12.67
21.91
12.67
12.68
61
2.95
Payout ratio%
15.61
13.22
10.99
11.45
10.40
8.70
8.31
9.32
6.92
6.39
10.41
8.31
9.86
45
97.62
Shares (diluted)M
79.72
73.47
78.01
76.34
73.29
74.90
66.32
65.28
64.17
69.17
101.0
(1.15%)
(1.74%)
21
11.33
Buyback yield%
10.55
10.63
13.22
15.59
12.96
15.69
17.85
18.75
19.14
21.13
9.23
18.75
15.64
85
0.682
D/E ratiox
1.291
1.359
1.508
1.751
1.759
1.916
1.923
2.123
2.281
2.476
0.812
2.123
1.838
31
58.02
Enterprise value$M
18.97
19.77
20.47
20.57
19.26
21.48
20.68
20.14
23.08
25.03
22.45
5.38%
2.90%
80
71.60
LT debt$M
74.18
74.35
85.64
84.68
94.69
101.3
114.6
111.1
115.4
119.3
71.11
4.73%
4.12%
48
Revenue
$78.79M
2.36%
1.00×
Cost of revenue
$44.48M
2.36%
1.00×
Operating expenses
$9.881M
1.46%
0.92×