65.86
Revenue$M
81.63
87.40
94.16
100.7
107.0
115.9
120.6
130.7
137.5
142.9
71.49
5.95%
6.42%
91
26.89
Revenue growth%
23.86
23.78
21.14
19.01
17.32
15.84
14.32
14.10
12.85
11.34
12.02
14.10
16.58
51
22.33
Gross margin%
9.36
11.97
10.78
11.01
10.77
13.65
12.49
10.05
9.10
7.16
22.25
10.05
10.77
60
2.13
Operating margin%
11.08
13.29
14.99
17.94
19.21
22.19
24.11
24.50
27.09
26.22
17.75
24.50
20.70
66
22.90
Net margin%
7.74
5.15
6.78
7.35
8.97
11.23
10.72
9.88
7.79
9.45
22.13
9.88
8.38
28
36.72
P/E ratio (avg)x
13.99
13.37
14.38
14.36
15.43
15.64
15.64
16.24
15.03
13.54
17.80
15.64
14.71
47
7.079
EV/EBITx
15.44
15.27
15.15
15.32
18.20
19.28
21.31
20.85
21.54
21.10
8.816
21.10
18.74
49
24.96
FCF yield (avg)%
24.55
25.02
22.59
21.53
19.46
19.89
17.58
18.49
16.90
17.75
7.79
17.75
19.67
63
13.67
FCF margin%
7.78
5.82
8.55
9.24
7.52
7.65
7.68
9.52
8.22
5.93
3.88
7.68
7.73
40
1.790
FCF / Net incomex
0.574
0.551
0.514
0.503
0.479
0.495
0.445
0.394
0.419
0.382
0.710
0.419
0.487
57
24.41
ROIC%
23.53
23.85
20.91
19.60
18.09
16.89
19.86
21.29
24.28
23.95
24.39
21.29
21.10
9
6.10
Return on equity%
4.21
4.55
2.41
4.22
3.95
5.29
3.82
5.66
3.96
2.47
13.19
3.96
4.09
26
23.70
Return on assets%
16.63
15.36
17.37
16.40
15.95
15.48
15.51
14.79
14.50
14.42
8.87
14.79
15.50
84
0.01
EPS$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.01
7.64%
9.25%
—
27.84
EPS growth%
24.60
25.82
25.96
25.68
28.05
25.58
27.04
28.44
26.34
26.85
29.60
26.85
26.15
80
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.82%)
(0.23%)
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.42%
1.99%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.38%)
1.20%
—
18.47
Div yield (avg)%
25.37
23.51
26.14
26.69
26.25
23.81
22.40
23.83
24.18
21.88
25.06
23.81
24.00
36
14.98
Payout ratio%
24.44
23.88
25.92
26.16
25.84
25.98
26.81
24.94
22.52
22.03
18.27
24.94
25.39
6
1.307
Shares (diluted)B
1.559
1.726
1.679
1.769
1.559
1.569
1.502
1.568
1.450
1.497
1.267
(0.81%)
(0.97%)
73
13.33
Buyback yield%
12.53
14.23
15.32
12.35
12.49
12.17
12.44
12.28
11.00
10.76
21.64
12.17
12.40
46
0.583
D/E ratiox
0.161
0.150
0.151
0.166
0.157
0.179
0.210
0.229
0.232
0.225
0.177
0.225
0.173
63
33.45
Enterprise value$M
38.22
35.53
36.86
36.35
38.72
40.12
37.19
38.36
38.11
43.53
49.69
2.37%
2.34%
38
117.2
LT debt$M
102.5
94.01
87.12
82.82
90.30
85.37
79.18
85.82
82.64
81.35
26.92
(2.07%)
(2.04%)
59
Revenue
$142.9M
6.42%
1.00×
Cost of revenue
$67.92M
5.99%
0.96×
Operating expenses
$34.81M
6.60%
1.02×