7.517
Revenue$M
21.60
22.55
23.67
25.16
26.03
27.45
28.35
29.41
31.14
32.62
7.863
4.62%
4.81%
15
24.80
Revenue growth%
17.50
14.78
14.01
13.75
12.71
15.30
15.01
13.47
11.32
13.23
14.76
13.47
13.88
27
29.62
Gross margin%
18.57
17.90
16.96
17.20
18.07
15.99
17.85
15.52
15.47
14.18
28.10
15.52
17.08
44
18.38
Operating margin%
6.71
6.21
5.15
6.12
3.44
5.62
6.58
8.51
7.85
6.54
3.71
6.58
6.37
7
19.73
Net margin%
14.55
11.83
9.87
10.48
12.90
13.08
14.84
17.29
19.44
16.68
12.05
16.68
13.82
84
8.125
P/E ratio (avg)x
10.01
9.882
10.42
10.94
10.61
9.614
8.249
7.292
6.228
6.107
9.484
7.292
9.748
26
8.600
EV/EBITx
40.80
47.76
57.95
67.54
81.54
83.61
101.9
121.1
140.3
163.5
10.85
121.1
82.58
49
14.14
FCF yield (avg)%
18.91
18.94
18.19
18.73
20.61
18.72
18.50
21.15
22.28
22.72
15.34
21.15
18.92
52
29.90
FCF margin%
16.51
13.57
14.13
13.16
15.69
15.21
14.44
15.16
13.23
14.19
11.13
14.44
14.32
10
1.790
FCF / Net incomex
0.417
0.499
0.589
0.591
0.643
0.724
0.761
0.782
0.843
0.978
0.931
0.782
0.684
19
13.73
ROIC%
6.76
9.48
7.38
7.41
9.80
7.25
5.25
5.91
4.89
6.61
16.74
5.91
7.01
89
8.40
Return on equity%
9.72
8.30
9.70
8.19
7.71
4.81
6.99
7.33
9.44
10.89
17.94
7.33
8.25
11
13.84
Return on assets%
8.44
5.86
6.81
8.71
8.54
6.67
6.96
4.68
2.41
5.27
10.24
5.27
6.74
87
1.95
EPS$
1.99
1.80
1.89
1.75
1.61
1.65
1.59
1.47
1.59
1.62
2.12
0.04%
(1.59%)
—
12.59
EPS growth%
7.39
5.27
7.11
6.19
6.57
3.92
6.30
5.10
7.83
9.70
9.79
6.30
6.43
29
1.27
Bookvalue per sh$
2.09
2.25
2.10
1.85
1.93
1.98
2.02
1.90
1.96
2.04
3.04
1.13%
(1.42%)
—
2.47
FCF per share$
0.82
0.78
0.82
0.73
0.67
0.70
0.68
0.69
0.68
0.65
2.07
(0.79%)
(1.81%)
—
2.04
Dividend per sh$
0.38
0.41
0.43
0.46
0.43
0.43
0.41
0.36
0.35
0.38
1.84
(2.56%)
0.80%
—
6.92
Div yield (avg)%
25.31
27.35
25.01
27.85
27.87
25.72
27.10
24.13
26.09
27.56
16.75
26.09
26.60
18
12.90
Payout ratio%
8.13
10.64
9.74
11.49
13.37
12.04
12.58
11.69
11.95
11.83
3.77
11.95
11.76
58
8.407
Shares (diluted)M
8.605
8.423
8.058
8.622
10.21
9.737
10.39
11.44
11.90
12.67
8.715
4.41%
3.71%
38
26.96
Buyback yield%
5.04
8.01
7.28
7.97
5.56
3.92
6.92
6.27
7.92
6.54
29.44
6.54
6.73
63
1.776
D/E ratiox
0.692
0.671
0.615
0.581
0.514
0.529
0.520
0.506
0.453
0.489
0.747
0.506
0.524
90
26.67
Enterprise value$M
13.01
11.37
11.10
10.20
8.874
7.987
7.832
7.265
7.317
6.443
14.02
(6.20%)
(6.50%)
30
13.59
LT debt$M
19.88
19.15
17.63
18.98
20.32
20.90
19.04
18.45
18.95
18.74
9.831
(1.61%)
(0.63%)
67
Revenue
$32.62M
4.81%
1.00×
Cost of revenue
$18.13M
4.58%
0.98×
Operating expenses
$4.571M
5.01%
1.02×
Goodwill & intangibles
15.62%
Spread over hurdle
20.55%