2.958
Revenue$M
51.64
53.80
56.27
59.41
60.89
63.76
65.88
67.36
68.92
71.63
3.107
3.30%
3.64%
48
29.70
Revenue growth%
13.26
11.86
9.00
7.94
5.31
8.20
5.31
3.51
3.94
6.48
3.24
5.31
7.21
23
23.98
Gross margin%
29.76
27.34
26.58
24.89
26.97
28.59
27.13
27.13
27.16
29.23
8.99
27.16
27.14
59
21.27
Operating margin%
16.37
17.08
14.19
15.42
13.66
14.27
11.88
12.38
12.04
11.59
9.43
12.04
13.92
88
10.56
Net margin%
6.42
9.39
7.08
7.50
6.62
7.20
6.84
7.61
4.82
2.87
13.37
6.84
6.96
27
8.252
P/E ratio (avg)x
40.69
45.44
49.77
52.24
48.59
54.29
58.98
63.76
67.05
65.70
7.258
63.76
53.27
29
29.34
EV/EBITx
46.26
47.70
54.94
61.13
69.63
72.51
85.71
84.42
98.68
101.3
6.698
85.71
71.07
13
15.78
FCF yield (avg)%
4.07
4.23
2.11
0.95
0.52
0.40
0.91
0.40
0.40
0.40
21.82
0.40
0.72
45
16.47
FCF margin%
5.48
6.20
7.37
4.52
5.08
6.52
4.91
6.21
6.83
5.24
29.80
6.21
5.84
34
0.623
FCF / Net incomex
1.869
1.949
2.034
1.793
1.683
1.505
1.485
1.461
1.253
1.144
1.146
1.461
1.594
79
26.55
ROIC%
6.68
4.46
6.95
9.77
11.51
8.67
8.45
10.02
11.07
12.98
10.08
10.02
9.22
35
13.97
Return on equity%
4.29
2.24
1.12
2.55
3.47
1.79
1.76
2.93
1.31
1.71
7.45
1.76
2.02
29
17.61
Return on assets%
31.12
33.45
32.84
31.20
30.53
28.88
31.35
31.60
33.06
33.21
16.22
31.60
31.48
82
0.34
EPS$
0.20
0.21
0.20
0.21
0.19
0.20
0.20
0.22
0.22
0.21
0.35
1.98%
0.32%
—
10.31
EPS growth%
20.89
23.59
23.34
25.72
23.90
24.89
24.49
24.86
26.13
25.61
15.38
24.89
24.68
46
0.43
Bookvalue per sh$
0.21
0.21
0.22
0.24
0.26
0.30
0.34
0.39
0.43
0.51
0.22
14.18%
9.30%
—
0.08
FCF per share$
0.55
0.58
0.64
0.63
0.63
0.74
0.76
0.77
0.90
0.96
0.46
8.76%
6.63%
—
0.42
Dividend per sh$
0.15
0.15
0.15
0.17
0.18
0.19
0.20
0.22
0.21
0.23
0.11
5.24%
4.02%
—
7.05
Div yield (avg)%
11.59
9.11
6.79
3.92
1.49
0.40
0.40
0.40
3.04
4.39
26.74
0.40
3.48
7
15.78
Payout ratio%
25.40
23.39
26.01
26.28
25.95
26.28
23.83
26.65
28.99
27.32
22.79
26.65
26.15
10
90.70
Shares (diluted)M
124.3
143.1
139.0
156.3
170.1
172.7
200.8
227.8
220.0
242.0
88.04
7.31%
7.16%
69
22.16
Buyback yield%
23.62
22.28
21.21
23.16
20.34
18.72
21.10
18.79
16.47
16.96
21.26
18.72
20.72
66
1.722
D/E ratiox
0.896
1.008
1.109
1.142
1.104
1.242
1.460
1.510
1.730
1.931
0.314
1.510
1.192
64
30.32
Enterprise value$M
108.9
110.2
128.4
150.0
171.3
179.7
200.1
237.7
268.1
272.3
12.00
9.72%
11.02%
85
29.76
LT debt$M
33.78
33.08
38.00
39.74
40.62
42.66
46.67
48.37
52.43
55.32
44.97
6.37%
6.25%
48
Revenue
$71.63M
3.64%
1.00×
Cost of revenue
$32.88M
3.29%
0.97×
Operating expenses
$13.90M
4.03%
1.04×
Goodwill & intangibles
16.80%
Spread over hurdle
12.56%