12.45
Revenue$M
22.62
22.99
23.81
24.75
25.21
26.30
27.23
27.62
28.22
28.85
13.39
2.74%
2.83%
86
2.86
Revenue growth%
21.38
19.73
21.53
19.08
19.20
20.85
23.69
22.24
20.32
17.70
22.14
20.85
20.58
49
20.26
Gross margin%
25.95
26.20
27.99
29.49
28.43
28.13
31.05
28.64
26.68
27.86
11.93
28.13
28.06
10
9.97
Operating margin%
15.17
12.20
13.17
10.50
8.79
8.61
5.92
3.14
2.29
3.56
5.08
3.56
8.70
73
29.98
Net margin%
8.56
9.59
8.67
8.11
8.23
6.25
4.75
2.31
3.39
2.02
25.56
3.39
7.18
15
9.602
P/E ratio (avg)x
8.570
8.249
8.241
8.242
8.586
8.516
7.863
7.662
7.407
8.117
16.71
7.863
8.241
84
6.069
EV/EBITx
34.07
32.97
31.43
35.68
37.85
42.11
48.24
50.53
47.28
48.57
28.82
48.24
39.98
88
12.67
FCF yield (avg)%
0.40
0.40
1.98
0.40
1.17
3.16
5.93
3.97
4.75
7.49
24.69
4.75
2.57
45
15.87
FCF margin%
10.96
10.33
9.87
12.04
9.21
12.19
12.10
10.09
10.42
11.74
8.97
11.74
10.69
17
0.313
FCF / Net incomex
1.699
1.745
1.807
1.796
1.614
1.661
1.845
1.708
1.787
1.806
1.108
1.787
1.766
79
14.89
ROIC%
16.31
15.51
17.34
15.24
17.40
15.14
16.50
19.00
19.68
21.61
5.51
19.00
16.92
12
16.38
Return on equity%
6.15
5.49
4.33
4.83
2.71
3.56
2.30
0.40
0.40
0.40
12.72
0.40
3.14
55
7.45
Return on assets%
13.65
14.59
16.20
13.32
11.60
14.12
13.06
11.78
12.79
10.56
5.51
12.79
13.19
15
0.18
EPS$
0.15
0.15
0.16
0.16
0.15
0.15
0.14
0.15
0.14
0.13
0.18
(3.01%)
(3.08%)
—
26.02
EPS growth%
22.19
21.70
21.43
18.68
17.02
14.14
13.18
14.66
17.08
17.66
16.66
14.66
17.37
29
0.14
Bookvalue per sh$
0.16
0.17
0.17
0.14
0.16
0.16
0.17
0.19
0.18
0.20
0.15
4.35%
1.73%
—
0.15
FCF per share$
0.10
0.11
0.12
0.10
0.09
0.09
0.09
0.08
0.07
0.07
0.17
(5.81%)
(3.40%)
—
0.05
Dividend per sh$
0.20
0.22
0.20
0.20
0.20
0.21
0.22
0.21
0.20
0.18
0.16
(1.71%)
(1.82%)
—
21.10
Div yield (avg)%
0.40
0.40
1.14
1.05
0.40
0.40
2.79
0.86
0.40
2.81
11.90
0.86
0.63
31
3.78
Payout ratio%
22.58
21.22
21.82
23.39
21.60
19.19
20.44
18.44
19.56
18.09
3.24
19.19
20.83
91
79.62
Shares (diluted)M
60.46
58.88
62.11
62.05
69.28
64.98
70.91
74.42
69.66
65.08
83.31
(1.24%)
(0.19%)
88
10.33
Buyback yield%
10.49
8.92
8.36
9.30
11.89
9.59
11.06
9.33
11.46
11.79
27.01
11.06
10.04
84
1.270
D/E ratiox
1.212
1.271
1.462
1.576
1.598
1.802
2.010
2.295
2.200
2.311
1.519
2.200
1.700
70
9.984
Enterprise value$M
23.23
22.28
24.73
27.09
25.37
27.14
25.39
26.33
24.56
23.85
22.80
(1.23%)
—
21
1.617
LT debt$M
17.42
16.83
16.44
15.63
14.46
16.10
16.81
16.05
17.05
15.81
20.18
1.80%
(1.76%)
22
Revenue
$28.85M
2.83%
1.00×
Cost of revenue
$13.96M
2.64%
0.98×
Operating expenses
$5.330M
3.24%
1.04×