2.391
Revenue$M
21.72
21.93
21.81
21.75
22.41
22.23
22.74
23.06
22.89
23.43
2.595
0.90%
0.67%
16
18.54
Revenue growth%
4.97
3.53
5.88
3.84
3.02
2.87
1.65
4.31
4.03
5.66
29.90
4.03
3.93
60
15.81
Gross margin%
7.14
4.33
3.52
5.66
7.93
9.16
11.60
10.51
7.92
8.44
10.69
9.16
7.92
59
24.51
Operating margin%
22.98
20.61
18.33
15.49
17.97
18.43
18.62
20.45
23.15
20.40
28.63
20.40
19.51
16
23.12
Net margin%
18.66
19.08
18.84
16.81
17.72
17.81
16.83
15.85
16.82
15.07
29.05
16.82
17.27
32
30.66
P/E ratio (avg)x
12.17
13.15
13.81
15.60
17.59
19.23
18.77
17.29
16.95
17.46
28.35
17.46
17.12
22
35.06
EV/EBITx
35.53
34.11
36.27
38.30
42.52
46.80
47.06
53.23
55.98
51.87
29.73
51.87
44.66
29
26.31
FCF yield (avg)%
1.71
3.25
2.22
1.73
2.92
1.97
1.26
0.40
1.58
3.58
27.86
1.58
1.85
38
12.39
FCF margin%
7.63
9.75
9.01
11.43
11.89
14.62
13.12
10.13
10.39
9.12
15.60
10.39
10.26
20
0.872
FCF / Net incomex
1.525
1.618
1.767
2.020
2.191
2.270
2.261
2.099
2.094
2.132
0.708
2.132
2.096
25
3.65
ROIC%
26.54
29.48
29.11
28.28
27.82
30.64
28.86
27.15
24.93
24.04
13.48
27.15
28.05
77
23.61
Return on equity%
15.62
14.03
12.73
10.85
11.48
10.94
11.14
13.44
14.21
16.98
17.67
13.44
13.09
90
21.54
Return on assets%
13.82
15.74
15.37
18.29
20.37
21.52
23.15
23.52
24.95
24.27
19.10
23.52
20.94
70
0.15
EPS$
0.23
0.23
0.25
0.28
0.27
0.27
0.30
0.28
0.24
0.24
0.15
(2.31%)
(0.44%)
—
9.89
EPS growth%
11.46
12.60
10.67
9.35
8.93
7.36
10.34
10.41
12.27
10.48
2.80
10.41
10.45
36
0.24
Bookvalue per sh$
0.37
0.42
0.44
0.45
0.43
0.50
0.51
0.52
0.51
0.50
0.11
2.94%
3.81%
—
0.07
FCF per share$
0.09
0.10
0.10
0.11
0.13
0.13
0.16
0.17
0.20
0.22
0.11
11.96%
10.60%
—
0.26
Dividend per sh$
0.14
0.16
0.16
0.16
0.16
0.17
0.18
0.18
0.18
0.20
0.13
5.53%
4.93%
—
28.36
Div yield (avg)%
19.62
22.19
24.11
22.19
23.80
23.22
23.63
24.89
23.83
25.85
18.68
23.83
23.71
19
22.89
Payout ratio%
20.09
21.48
22.04
19.92
20.53
21.31
20.07
18.39
21.32
19.89
20.85
20.07
20.31
10
92.88
Shares (diluted)M
98.73
92.34
89.96
92.00
96.78
110.8
128.3
131.1
137.1
144.0
90.97
8.27%
2.99%
79
21.86
Buyback yield%
10.40
12.03
15.03
14.13
16.24
17.68
17.86
17.21
19.55
17.85
28.68
17.85
16.72
59
1.389
D/E ratiox
2.337
2.253
2.261
2.187
2.161
2.544
3.031
3.261
3.300
3.645
1.275
3.261
2.440
18
7.946
Enterprise value$M
14.57
14.88
15.61
17.94
17.67
20.52
20.10
21.19
20.30
20.89
15.94
3.41%
3.27%
88
17.59
LT debt$M
28.21
28.88
26.09
28.47
31.47
28.82
26.50
24.34
27.20
25.81
19.20
(3.89%)
(0.60%)
54
Revenue
$23.43M
0.67%
1.00×
Cost of revenue
$12.38M
0.87%
1.02×
Operating expenses
$5.466M
0.31%
0.97×
Goodwill & intangibles
14.48%