13.27
Revenue$M
77.91
80.29
84.88
85.99
88.29
89.73
94.51
98.64
102.2
103.8
13.91
3.29%
3.14%
75
24.01
Revenue growth%
24.96
25.36
27.97
28.17
30.74
28.92
29.11
28.28
27.63
28.79
3.36
28.79
28.23
44
19.59
Gross margin%
7.56
6.77
6.52
8.57
10.21
10.50
8.24
7.44
10.05
12.27
18.40
10.05
8.40
16
14.88
Operating margin%
13.45
13.41
15.43
13.51
12.96
11.02
9.61
9.59
11.28
12.97
16.82
11.02
12.96
79
25.56
Net margin%
3.43
4.92
4.14
3.27
6.21
6.36
8.67
6.56
9.34
10.43
18.55
8.67
6.28
71
34.34
P/E ratio (avg)x
25.62
25.89
27.74
28.04
26.61
28.52
29.26
27.48
25.81
23.79
14.40
27.48
27.05
66
21.43
EV/EBITx
43.23
42.28
43.12
41.87
41.41
42.97
47.69
48.69
48.30
46.95
27.52
47.69
43.17
26
3.14
FCF yield (avg)%
14.06
14.68
16.73
19.24
17.22
15.57
12.96
15.77
13.98
13.37
28.80
13.98
15.13
35
21.05
FCF margin%
15.45
13.53
11.33
8.87
6.82
6.69
7.89
10.26
12.51
13.69
11.12
10.26
10.79
31
1.078
FCF / Net incomex
1.372
1.345
1.372
1.445
1.358
1.366
1.424
1.440
1.462
1.587
1.192
1.440
1.398
89
7.35
ROIC%
15.85
15.63
14.86
12.59
13.18
15.89
18.61
20.38
19.11
16.47
9.43
18.61
15.87
83
27.63
Return on equity%
8.31
5.79
6.32
6.48
6.40
8.42
10.19
9.69
7.32
10.26
3.86
9.69
7.81
61
7.12
Return on assets%
19.70
17.04
14.84
16.68
14.54
15.46
14.30
12.39
13.26
14.87
10.58
14.30
14.86
67
0.53
EPS$
0.60
0.72
0.82
0.87
1.00
1.01
1.00
1.22
1.19
1.20
0.57
3.70%
8.26%
—
23.94
EPS growth%
18.83
19.47
22.45
24.35
24.18
22.02
24.37
23.05
21.23
18.91
26.16
22.02
22.23
48
0.44
Bookvalue per sh$
0.08
0.09
0.10
0.12
0.12
0.12
0.13
0.13
0.13
0.15
0.18
4.69%
5.31%
—
0.12
FCF per share$
0.55
0.55
0.60
0.56
0.53
0.54
0.54
0.59
0.67
0.63
0.20
3.55%
2.03%
—
0.49
Dividend per sh$
0.40
0.39
0.37
0.36
0.36
0.33
0.31
0.32
0.33
0.30
0.21
(3.66%)
(4.32%)
—
24.18
Div yield (avg)%
6.78
7.39
8.73
10.19
9.64
12.38
14.44
14.26
12.03
12.42
24.27
12.42
11.11
26
26.21
Payout ratio%
24.50
22.10
21.32
23.66
24.08
23.46
20.94
23.34
20.36
23.28
6.35
23.28
23.31
74
43.56
Shares (diluted)M
48.47
52.53
58.77
54.66
52.11
51.65
57.52
54.11
59.99
56.08
41.94
1.48%
1.54%
33
8.26
Buyback yield%
2.91
4.96
7.36
5.11
3.02
1.45
0.40
1.37
0.98
0.40
6.20
0.98
2.18
17
0.381
D/E ratiox
1.334
1.452
1.609
1.621
1.731
1.718
1.816
2.079
2.200
2.146
1.756
2.079
1.724
69
41.02
Enterprise value$M
10.35
10.73
11.85
13.01
12.28
13.42
13.89
13.98
13.47
14.80
38.29
3.80%
4.00%
88
10.03
LT debt$M
57.48
64.21
62.98
62.10
57.99
54.02
50.32
52.18
49.93
51.88
3.360
(2.20%)
(1.50%)
74
Revenue
$103.8M
3.14%
1.00×
Cost of revenue
$56.69M
3.24%
1.01×
Operating expenses
$21.24M
2.85%
0.97×