12.01
Revenue$M
47.95
49.26
49.37
51.16
53.19
53.48
54.92
55.74
57.12
57.32
13.17
1.51%
2.03%
17
24.44
Revenue growth%
20.89
21.22
22.26
20.86
18.53
20.97
22.25
19.26
20.80
18.97
12.37
20.80
20.88
35
18.20
Gross margin%
5.12
7.96
9.41
8.46
6.37
8.23
9.79
10.08
9.70
7.69
28.32
9.70
8.34
22
2.45
Operating margin%
6.93
8.71
7.39
5.95
6.41
5.27
4.62
6.89
5.51
4.78
9.65
5.27
6.18
65
7.24
Net margin%
13.61
13.39
11.09
13.34
11.09
8.36
5.95
4.87
5.42
4.97
14.59
5.42
9.72
6
6.270
P/E ratio (avg)x
25.54
26.49
27.53
30.36
29.37
30.54
32.82
34.80
35.93
36.75
31.27
34.80
30.45
86
15.40
EV/EBITx
30.26
32.78
30.37
30.00
26.26
25.27
22.19
21.65
22.56
22.13
18.74
22.19
25.76
34
10.95
FCF yield (avg)%
25.97
27.47
26.56
26.80
24.92
24.33
23.16
25.11
26.86
26.21
10.62
25.11
26.09
54
3.51
FCF margin%
5.06
7.95
7.85
10.19
9.28
8.04
10.72
12.60
13.98
12.24
17.18
12.24
9.73
86
0.120
FCF / Net incomex
1.706
1.581
1.635
1.657
1.861
1.960
2.185
2.248
2.060
1.876
1.312
2.060
1.868
8
19.25
ROIC%
20.08
23.02
21.94
21.76
19.29
20.48
20.75
22.59
21.94
20.00
25.30
20.75
21.25
82
17.93
Return on equity%
11.00
8.76
10.30
9.44
9.86
12.43
10.85
8.77
7.01
8.30
9.89
8.77
9.65
7
14.95
Return on assets%
1.74
1.92
2.91
1.21
0.40
0.40
0.40
0.40
0.40
3.19
24.89
0.40
0.81
14
0.24
EPS$
0.42
0.41
0.48
0.53
0.58
0.60
0.63
0.75
0.84
0.81
0.27
6.94%
7.20%
—
12.83
EPS growth%
11.08
13.71
15.07
16.14
18.81
18.81
20.67
19.88
17.00
17.76
13.42
18.81
17.38
17
0.29
Bookvalue per sh$
0.97
0.96
0.85
0.87
0.84
0.94
0.88
0.98
0.98
1.00
0.89
3.63%
(0.37%)
—
0.79
FCF per share$
0.66
0.58
0.62
0.62
0.63
0.64
0.60
0.55
0.52
0.48
0.49
(5.26%)
(3.50%)
—
0.68
Dividend per sh$
0.36
0.40
0.43
0.44
0.46
0.45
0.44
0.48
0.44
0.43
0.46
(1.15%)
0.79%
—
2.80
Div yield (avg)%
28.94
29.28
28.07
30.62
27.68
27.65
28.57
28.93
31.86
31.79
7.18
28.93
28.94
46
6.34
Payout ratio%
22.26
20.04
21.41
21.36
21.77
21.45
23.12
22.99
23.31
22.07
24.00
22.99
21.92
22
71.39
Shares (diluted)M
56.69
60.16
61.94
53.12
49.40
46.20
46.51
41.63
41.53
37.24
71.92
(5.49%)
(3.74%)
60
8.39
Buyback yield%
19.71
20.91
22.64
20.18
17.71
20.24
21.36
21.00
18.94
18.42
20.60
20.24
20.21
44
1.163
D/E ratiox
1.573
1.641
1.646
1.742
1.691
1.720
1.918
1.805
1.988
2.178
0.775
1.918
1.731
75
7.864
Enterprise value$M
41.61
44.24
47.24
45.05
47.70
49.92
48.75
49.40
51.34
47.36
65.67
(0.14%)
2.36%
90
3.919
LT debt$M
50.19
55.75
54.93
49.76
50.52
53.70
52.75
50.05
55.11
57.05
3.252
2.46%
0.20%
83
Revenue
$57.32M
2.03%
1.00×
Cost of revenue
$33.11M
2.23%
1.02×
Operating expenses
$12.44M
1.96%
0.99×
Goodwill & intangibles
17.98%