58.38
Revenue$M
88.26
87.95
90.33
90.12
91.55
94.97
97.31
99.63
103.4
106.0
61.05
2.96%
1.86%
65
17.90
Revenue growth%
17.84
19.60
20.98
21.35
18.98
16.10
17.75
18.81
17.67
16.21
16.44
17.67
18.32
56
23.02
Gross margin%
19.55
19.39
21.21
19.21
17.51
16.61
14.61
16.47
14.87
14.16
10.13
14.87
17.06
55
21.58
Operating margin%
14.59
14.25
14.40
12.03
13.21
11.22
13.40
13.10
15.27
13.25
18.34
13.25
13.33
17
22.20
Net margin%
26.02
25.45
22.54
20.76
21.40
18.96
19.92
18.24
17.02
19.99
25.17
18.96
20.38
75
33.29
P/E ratio (avg)x
32.89
29.81
32.74
30.14
32.42
28.95
27.49
25.02
27.49
29.14
36.99
27.49
29.48
20
16.66
EV/EBITx
20.65
22.79
24.07
27.82
30.76
29.92
30.14
33.15
34.69
39.81
27.87
33.15
30.03
40
10.37
FCF yield (avg)%
27.89
27.97
28.50
26.42
26.93
25.15
25.81
23.35
21.12
21.06
12.00
23.35
26.11
44
25.45
FCF margin%
16.89
17.88
17.78
20.08
18.24
20.95
22.71
20.47
21.40
23.13
14.89
21.40
20.28
8
0.435
FCF / Net incomex
1.416
1.462
1.407
1.480
1.548
1.671
1.721
1.688
1.734
1.867
0.636
1.721
1.610
30
15.60
ROIC%
6.53
3.93
5.87
8.23
9.05
7.25
5.24
7.20
5.05
3.10
23.79
5.24
6.20
70
19.19
Return on equity%
30.23
27.33
29.35
30.75
30.97
28.12
29.21
30.40
32.63
30.21
25.45
30.21
30.22
95
28.18
Return on assets%
8.43
10.00
7.19
9.41
11.51
10.74
8.34
5.95
6.61
4.51
10.72
6.61
8.39
77
0.27
EPS$
0.25
0.22
0.21
0.23
0.20
0.20
0.20
0.18
0.19
0.19
0.28
(0.96%)
(2.65%)
—
29.90
EPS growth%
2.46
5.25
3.36
2.35
0.40
0.40
1.96
3.36
2.83
4.29
7.08
2.83
2.65
26
0.33
Bookvalue per sh$
0.16
0.17
0.16
0.16
0.18
0.20
0.22
0.21
0.20
0.21
0.22
3.50%
2.94%
—
0.14
FCF per share$
0.49
0.49
0.57
0.66
0.74
0.72
0.71
0.70
0.68
0.72
0.15
(0.55%)
3.82%
—
0.24
Dividend per sh$
0.20
0.20
0.21
0.22
0.24
0.24
0.25
0.26
0.23
0.20
0.17
(3.26%)
0.54%
—
8.69
Div yield (avg)%
2.88
1.22
3.53
5.47
7.87
5.02
4.95
5.44
4.55
7.13
4.09
5.02
4.98
9
18.16
Payout ratio%
17.60
20.01
18.99
20.60
18.97
21.21
19.95
21.12
20.02
22.61
5.02
21.12
20.01
85
109.0
Shares (diluted)M
152.7
182.2
180.3
208.8
222.5
250.4
262.7
281.6
320.1
321.2
103.4
7.62%
8.94%
69
9.06
Buyback yield%
16.17
16.96
13.98
13.95
15.07
15.78
17.12
17.12
16.59
15.54
28.14
16.59
15.97
92
1.593
D/E ratiox
0.845
0.808
0.857
0.878
0.943
0.884
0.848
0.890
0.942
0.942
0.129
0.890
0.881
81
22.17
Enterprise value$M
122.9
138.8
158.6
177.7
194.2
191.6
203.7
201.4
201.1
201.6
83.79
0.76%
5.37%
80
15.74
LT debt$M
35.86
42.35
42.14
41.64
46.55
46.46
46.54
48.54
53.40
51.03
4.988
1.86%
4.27%
87
Revenue
$106.0M
1.86%
1.00×
Cost of revenue
$70.92M
1.80%
0.99×
Operating expenses
$19.81M
2.32%
1.05×
Goodwill & intangibles
17.42%