6.091
Revenue$M
29.52
32.05
35.60
38.03
40.58
44.65
48.81
52.40
56.02
61.90
6.821
8.81%
8.45%
43
21.63
Revenue growth%
11.97
10.97
8.89
7.08
8.45
6.07
8.52
6.86
8.40
5.97
14.72
6.86
8.43
50
15.51
Gross margin%
6.13
6.27
5.45
5.41
8.29
5.86
6.76
5.03
2.97
4.19
6.59
5.03
5.65
9
19.71
Operating margin%
25.70
23.18
23.86
21.08
19.00
20.09
17.99
19.03
19.61
21.46
16.59
19.61
20.59
81
12.79
Net margin%
2.68
5.62
7.31
9.11
6.82
4.98
4.68
2.94
3.25
1.73
9.52
3.25
4.83
79
21.95
P/E ratio (avg)x
29.07
32.41
30.09
33.18
32.92
34.86
35.64
39.87
42.93
42.41
15.48
39.87
34.02
40
18.46
EV/EBITx
18.29
18.12
17.10
17.25
16.39
17.28
18.54
18.05
18.78
17.10
8.470
18.05
17.67
47
23.25
FCF yield (avg)%
31.52
29.31
30.47
33.02
33.20
32.25
34.04
36.31
35.54
34.53
27.42
34.53
33.11
17
5.86
FCF margin%
5.28
4.54
3.95
1.80
0.42
2.06
1.90
0.59
0.40
0.86
12.24
0.86
1.85
85
1.389
FCF / Net incomex
0.106
0.092
0.098
0.107
0.096
0.088
0.086
0.077
0.070
0.067
1.677
0.077
0.090
89
18.90
ROIC%
2.75
5.39
5.57
3.87
3.53
4.97
7.26
9.15
7.80
6.72
27.16
7.26
5.48
61
23.15
Return on equity%
32.89
34.44
32.73
30.05
27.22
30.15
31.27
33.38
36.34
33.50
28.07
33.38
32.81
65
29.60
Return on assets%
11.75
12.56
13.02
15.42
15.11
16.45
16.72
19.53
20.53
18.04
9.38
18.04
15.94
7
0.42
EPS$
0.29
0.27
0.29
0.33
0.36
0.35
0.39
0.40
0.42
0.47
0.44
5.41%
4.31%
—
28.35
EPS growth%
12.99
14.06
16.88
16.42
13.45
13.55
14.93
14.85
14.34
12.17
6.68
14.34
14.20
37
0.23
Bookvalue per sh$
0.18
0.17
0.14
0.14
0.15
0.15
0.15
0.13
0.11
0.12
0.42
(5.56%)
(4.52%)
—
0.39
FCF per share$
0.55
0.54
0.51
0.49
0.49
0.54
0.50
0.53
0.58
0.54
0.62
1.66%
0.36%
—
0.42
Dividend per sh$
0.71
0.65
0.55
0.48
0.46
0.48
0.41
0.42
0.44
0.40
0.76
(2.91%)
(6.65%)
—
27.39
Div yield (avg)%
10.81
13.67
16.39
16.73
19.35
16.38
19.26
18.36
16.89
16.02
4.00
16.89
16.56
31
7.87
Payout ratio%
23.50
24.50
24.34
24.15
24.59
25.97
28.49
25.99
26.99
24.84
13.42
25.99
24.72
90
58.62
Shares (diluted)M
87.21
91.49
93.26
111.9
133.6
137.8
155.3
165.4
169.5
165.7
58.75
4.40%
7.90%
72
4.68
Buyback yield%
28.70
28.27
27.65
24.70
22.22
24.25
22.07
19.30
21.38
19.97
15.47
21.38
23.24
79
1.780
D/E ratiox
1.596
1.703
1.708
1.887
1.856
1.663
1.464
1.410
1.437
1.336
0.229
1.437
1.629
11
16.59
Enterprise value$M
70.98
72.62
73.51
67.14
73.63
68.79
78.84
79.66
90.83
87.31
66.07
3.47%
3.20%
10
49.64
LT debt$M
55.89
59.51
64.74
68.37
78.02
83.14
89.81
95.51
111.7
115.8
36.15
8.21%
7.40%
34
Revenue
$61.90M
8.45%
1.00×
Cost of revenue
$34.36M
8.21%
0.98×
Operating expenses
$13.94M
9.22%
1.07×
Spread over hurdle
50.77%