3.942
Revenue$M
8.499
8.492
8.677
8.674
8.977
9.289
9.369
9.274
9.263
9.609
4.353
1.37%
1.19%
68
2.35
Revenue growth%
16.99
19.02
19.32
17.06
16.93
16.63
19.41
21.34
20.66
19.10
18.56
19.41
19.06
44
13.55
Gross margin%
24.30
21.62
24.61
24.59
22.07
23.08
21.56
22.10
21.25
19.37
7.36
21.56
22.08
67
2.91
Operating margin%
7.64
10.15
8.18
8.21
11.21
9.06
9.76
10.21
7.26
8.90
5.56
9.06
8.98
40
7.64
Net margin%
6.71
6.34
8.59
5.70
6.50
8.08
10.76
11.04
10.21
7.51
22.05
10.21
7.80
73
7.952
P/E ratio (avg)x
30.60
27.45
28.34
25.70
25.36
24.21
21.78
19.38
16.81
16.41
18.17
19.38
24.79
23
23.50
EV/EBITx
37.10
37.99
44.18
46.86
52.96
53.36
52.02
53.80
54.74
62.79
30.65
53.80
52.49
26
25.81
FCF yield (avg)%
5.07
3.01
0.82
0.40
1.65
3.87
0.98
2.56
0.99
0.49
9.93
0.99
1.32
12
11.75
FCF margin%
7.67
9.27
7.30
5.08
3.36
3.31
1.39
3.65
1.39
1.47
26.17
1.47
3.51
50
1.116
FCF / Net incomex
0.942
1.031
1.042
0.983
1.001
0.982
0.922
1.066
1.015
1.111
0.730
1.015
1.008
42
20.11
ROIC%
26.72
24.21
23.44
24.55
25.31
23.48
24.60
24.48
22.30
24.89
5.11
24.48
24.52
75
5.19
Return on equity%
25.64
25.30
22.90
23.17
25.29
25.67
25.90
23.99
21.59
21.10
25.57
23.99
24.64
37
23.91
Return on assets%
0.40
0.40
2.46
0.40
0.40
2.83
5.42
6.73
8.17
10.23
9.12
6.73
2.65
51
0.34
EPS$
0.52
0.51
0.55
0.57
0.58
0.59
0.63
0.65
0.76
0.74
0.38
4.97%
3.35%
—
16.19
EPS growth%
22.52
23.44
22.78
22.74
20.80
21.18
19.90
20.86
20.50
22.90
12.09
20.86
21.85
88
0.17
Bookvalue per sh$
0.14
0.14
0.14
0.13
0.13
0.12
0.13
0.13
0.12
0.11
0.34
(2.88%)
(0.94%)
—
0.39
FCF per share$
0.29
0.28
0.29
0.26
0.27
0.26
0.24
0.22
0.23
0.24
0.19
(2.38%)
(1.78%)
—
0.34
Dividend per sh$
0.40
0.44
0.45
0.52
0.53
0.53
0.57
0.63
0.62
0.70
0.44
5.89%
5.57%
—
9.40
Div yield (avg)%
1.80
0.40
0.40
0.40
0.59
0.40
0.40
2.19
2.47
3.84
14.94
2.19
0.49
65
24.69
Payout ratio%
7.87
5.73
5.06
4.77
2.86
4.82
6.90
7.15
8.01
6.19
6.25
6.90
5.96
93
9.405
Shares (diluted)M
12.50
12.19
11.97
10.93
10.57
10.33
10.06
10.80
11.73
12.94
9.858
4.13%
1.63%
78
5.29
Buyback yield%
9.58
8.51
10.56
8.22
6.76
4.96
2.23
0.40
0.40
1.38
19.45
1.38
5.86
37
1.086
D/E ratiox
1.952
2.173
2.392
2.349
2.367
2.077
2.146
2.266
2.295
2.469
1.647
2.266
2.280
82
4.267
Enterprise value$M
7.828
7.849
6.740
6.070
5.781
6.106
5.278
4.633
4.286
3.698
1.321
(8.55%)
(7.27%)
49
3.170
LT debt$M
3.584
3.632
3.915
4.145
4.455
4.976
4.748
5.346
5.803
6.680
4.579
8.44%
6.25%
74
Revenue
$9.609M
1.19%
1.00×
Cost of revenue
$6.726M
1.19%
1.00×
Operating expenses
$1.880M
1.23%
1.00×
Goodwill & intangibles
18.67%
Spread over hurdle
(1.80%)