10.19
Revenue$M
21.47
21.87
21.49
21.42
21.30
21.41
21.47
21.22
20.77
20.72
11.02
(0.54%)
(0.44%)
45
24.82
Revenue growth%
28.24
26.00
25.28
25.86
26.49
24.24
21.91
23.97
26.69
29.29
3.07
24.24
25.93
25
6.69
Gross margin%
7.41
5.31
7.62
9.38
11.04
13.04
10.99
8.67
7.55
5.67
21.25
8.67
8.14
27
27.28
Operating margin%
31.50
31.23
33.50
36.49
37.30
37.48
35.94
35.23
37.91
36.94
5.50
36.94
36.22
69
6.61
Net margin%
9.45
6.72
8.12
8.63
7.70
4.99
7.55
7.07
9.03
10.13
14.32
7.55
7.91
86
11.17
P/E ratio (avg)x
7.738
7.452
7.521
8.144
7.862
8.020
7.224
6.449
6.101
6.244
33.15
6.449
7.487
60
35.64
EV/EBITx
9.449
8.907
8.622
9.117
8.497
8.879
9.769
9.425
9.185
10.34
22.06
9.425
9.151
15
13.26
FCF yield (avg)%
24.13
26.04
24.07
23.99
22.68
21.79
19.76
18.08
17.43
15.81
2.04
18.08
22.24
44
25.81
FCF margin%
29.87
29.32
30.52
32.39
32.84
31.18
28.24
30.94
32.28
33.54
9.62
31.18
31.06
38
0.497
FCF / Net incomex
1.554
1.842
2.018
1.990
2.049
2.022
2.266
2.522
2.602
2.850
0.731
2.522
2.035
28
7.16
ROIC%
24.64
22.95
21.63
23.91
26.88
25.46
23.33
21.89
22.23
21.98
21.87
22.23
23.14
57
16.03
Return on equity%
11.69
10.46
8.83
8.61
10.05
9.87
11.29
12.61
10.49
12.56
4.99
11.29
10.47
56
2.41
Return on assets%
16.64
18.12
19.82
20.64
20.88
20.92
18.68
17.23
16.60
15.36
4.18
17.23
18.40
47
0.57
EPS$
0.19
0.18
0.19
0.20
0.23
0.23
0.26
0.27
0.32
0.33
0.64
6.87%
7.74%
—
2.36
EPS growth%
8.90
6.14
3.19
4.10
4.85
6.62
5.83
7.14
8.58
10.71
3.82
7.14
6.38
88
0.44
Bookvalue per sh$
0.68
0.79
0.94
1.09
1.05
1.11
1.15
1.32
1.33
1.36
0.72
5.19%
7.75%
—
0.57
FCF per share$
0.44
0.45
0.45
0.50
0.50
0.49
0.54
0.52
0.51
0.53
0.72
0.98%
1.48%
—
0.61
Dividend per sh$
0.46
0.48
0.55
0.60
0.64
0.67
0.64
0.66
0.73
0.85
0.45
5.89%
7.93%
—
29.69
Div yield (avg)%
5.15
7.94
8.74
6.21
5.97
5.49
7.87
10.74
8.31
8.23
26.73
8.23
7.91
52
14.48
Payout ratio%
27.92
26.17
24.30
26.71
25.59
23.11
20.90
20.88
23.69
26.38
23.98
23.11
24.94
37
37.04
Shares (diluted)M
43.68
42.75
48.43
47.13
46.99
43.13
43.00
43.43
45.15
47.81
36.82
0.35%
1.87%
89
15.69
Buyback yield%
26.04
27.09
28.28
25.52
22.57
23.54
24.10
24.56
26.84
25.03
23.65
24.56
25.28
19
0.290
D/E ratiox
2.233
2.583
3.080
3.537
4.254
4.459
4.441
4.918
5.824
6.380
0.915
4.918
4.347
71
1.860
Enterprise value$M
13.82
15.10
17.38
16.48
17.27
17.16
19.10
18.04
18.08
19.27
6.980
2.22%
4.15%
28
14.87
LT debt$M
8.628
9.257
10.12
10.42
11.06
9.943
10.21
9.612
8.972
9.473
11.77
(3.04%)
(0.20%)
83
Revenue
$20.72M
(0.44%)
1.00×
Cost of revenue
$14.51M
(0.44%)
1.00×
Operating expenses
$3.877M
(0.75%)
0.97×
Spread over hurdle
21.80%