8.030
Revenue$M
45.85
48.67
50.72
52.80
55.46
58.51
60.48
62.17
63.17
65.36
8.206
3.34%
3.77%
64
22.18
Revenue growth%
6.36
9.26
9.84
7.88
7.16
5.89
5.20
6.60
5.63
4.57
29.55
5.63
6.48
79
22.08
Gross margin%
15.01
14.36
17.28
18.15
19.64
22.10
24.69
26.52
25.57
28.50
4.92
25.57
20.87
27
14.69
Operating margin%
4.60
7.22
4.45
2.86
0.76
0.40
1.26
2.92
3.87
6.09
21.30
2.92
3.40
47
7.97
Net margin%
9.17
8.72
6.54
6.00
3.15
3.26
6.02
4.43
4.61
7.26
17.82
4.61
6.01
37
32.17
P/E ratio (avg)x
39.27
38.07
40.23
40.26
41.54
39.46
39.58
45.24
49.20
50.55
15.46
45.24
40.24
91
15.00
EV/EBITx
18.00
17.20
16.33
16.28
17.46
20.12
20.18
20.75
23.60
22.89
8.061
20.75
19.06
45
12.93
FCF yield (avg)%
12.47
12.92
10.07
9.47
8.36
7.78
5.60
3.24
4.88
2.28
24.63
4.88
8.07
80
28.76
FCF margin%
25.23
26.91
25.12
27.45
24.70
24.96
22.68
20.26
19.51
21.77
11.70
21.77
24.83
5
1.096
FCF / Net incomex
1.108
1.054
1.213
1.155
1.187
1.287
1.271
1.346
1.371
1.373
1.782
1.346
1.242
79
10.04
ROIC%
8.98
8.33
5.57
5.02
3.92
4.10
1.55
4.31
5.52
7.28
5.97
4.31
5.27
58
16.07
Return on equity%
0.40
0.40
0.40
0.40
0.40
3.04
0.40
0.40
2.25
3.34
26.92
2.25
0.40
26
18.39
Return on assets%
24.88
23.66
22.13
20.32
20.46
18.03
20.21
18.69
17.09
15.95
15.05
18.03
20.26
77
1.89
EPS$
2.18
2.10
2.32
2.47
2.21
2.46
2.35
2.43
2.16
1.96
1.98
(2.42%)
0.01%
—
19.23
EPS growth%
3.87
3.39
5.99
8.21
9.03
9.31
8.55
9.51
6.68
9.58
10.96
9.31
8.38
74
2.45
Bookvalue per sh$
0.94
0.99
0.87
0.79
0.71
0.67
0.61
0.55
0.57
0.50
0.86
(6.62%)
(6.00%)
—
2.24
FCF per share$
1.43
1.51
1.27
1.34
1.22
1.31
1.36
1.15
0.99
0.88
2.10
(6.27%)
(5.41%)
—
2.27
Dividend per sh$
0.96
0.99
0.99
1.05
1.15
1.15
1.25
1.21
1.24
1.37
1.80
3.48%
4.52%
—
13.78
Div yield (avg)%
8.39
9.12
11.01
9.22
6.57
9.38
12.17
10.82
12.65
10.42
19.46
10.82
9.90
60
15.31
Payout ratio%
19.25
19.66
20.91
23.83
20.91
23.67
26.40
25.85
25.03
27.40
16.22
25.85
23.75
38
21.70
Shares (diluted)M
14.36
14.20
14.78
15.50
15.28
14.54
13.54
12.43
11.09
9.728
21.49
(8.63%)
(4.85%)
52
25.12
Buyback yield%
15.26
14.71
16.70
18.20
17.10
17.33
17.39
16.19
15.15
18.13
21.64
17.33
16.90
15
1.621
D/E ratiox
1.633
1.666
1.957
2.272
2.352
2.460
2.425
2.736
2.620
2.586
0.458
2.586
2.388
60
28.62
Enterprise value$M
53.32
51.87
57.59
57.61
60.35
66.73
63.30
72.42
66.60
72.69
18.43
3.79%
3.48%
26
8.297
LT debt$M
20.05
22.31
25.03
29.43
29.71
32.83
38.43
44.71
44.76
49.91
44.93
10.93%
9.76%
65
Revenue
$65.36M
3.77%
1.00×
Cost of revenue
$33.99M
3.52%
0.98×
Operating expenses
$12.80M
3.73%
1.00×
Spread over hurdle
11.18%