11.99
Revenue$M
43.74
42.97
42.32
42.67
42.46
41.90
42.96
42.58
42.03
43.26
12.47
0.37%
(0.22%)
50
20.35
Revenue growth%
8.70
8.79
10.38
13.26
13.84
11.58
12.41
12.80
14.24
15.81
15.43
12.80
12.61
13
26.20
Gross margin%
1.77
2.04
4.19
2.67
0.92
3.88
4.44
5.30
5.03
6.01
2.86
5.03
4.03
87
24.75
Operating margin%
8.07
7.36
7.88
10.47
12.72
15.69
16.42
17.59
19.29
21.92
18.67
17.59
14.20
23
21.21
Net margin%
24.77
25.42
26.97
26.14
23.25
24.63
23.07
25.55
28.48
29.25
27.24
25.55
25.49
57
26.69
P/E ratio (avg)x
19.70
23.26
22.37
21.40
20.57
22.17
23.94
23.11
25.47
26.46
30.98
23.94
22.74
46
8.838
EV/EBITx
23.01
24.19
25.91
26.39
26.17
25.14
24.87
21.80
19.67
18.63
33.59
21.80
24.53
58
14.57
FCF yield (avg)%
22.61
25.35
26.82
29.19
26.73
28.02
27.72
30.55
27.91
30.70
25.41
28.02
27.82
92
25.48
FCF margin%
13.54
10.69
13.51
10.90
11.95
10.36
8.97
10.32
12.71
11.70
19.86
10.36
11.30
55
0.987
FCF / Net incomex
0.446
0.479
0.567
0.643
0.655
0.637
0.698
0.781
0.753
0.761
0.889
0.753
0.649
38
8.86
ROIC%
17.89
19.26
19.74
19.40
18.17
16.44
14.79
13.28
10.49
7.69
18.99
13.28
17.16
59
17.52
Return on equity%
13.04
13.27
15.60
13.17
14.25
12.24
13.18
15.53
13.51
14.52
20.80
13.51
13.39
90
15.59
Return on assets%
25.69
25.25
27.04
26.30
26.54
25.85
23.17
25.13
24.52
22.84
12.64
24.52
25.47
57
0.14
EPS$
0.16
0.18
0.20
0.21
0.20
0.22
0.25
0.24
0.25
0.27
0.15
5.97%
7.42%
—
2.15
EPS growth%
17.51
20.36
18.61
19.33
17.55
15.08
14.67
15.70
17.47
16.33
23.84
15.70
17.49
8
0.27
Bookvalue per sh$
0.40
0.40
0.43
0.45
0.53
0.64
0.62
0.67
0.68
0.72
0.19
6.27%
7.99%
—
0.26
FCF per share$
0.19
0.19
0.19
0.21
0.21
0.20
0.19
0.20
0.20
0.19
0.24
(1.70%)
0.76%
—
0.06
Dividend per sh$
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.04
(0.33%)
3.34%
—
18.24
Div yield (avg)%
0.40
0.40
0.40
1.49
2.74
1.15
0.40
0.40
1.93
1.00
17.95
1.00
0.70
23
4.34
Payout ratio%
4.24
6.62
9.00
7.21
9.73
9.12
10.98
13.77
15.40
16.47
2.43
13.77
9.43
12
49.42
Shares (diluted)M
42.91
44.40
42.70
44.96
44.86
43.98
45.45
49.05
43.12
41.43
48.60
(1.58%)
(0.11%)
55
18.23
Buyback yield%
4.76
3.69
2.17
4.02
4.02
6.14
5.23
2.59
5.38
3.05
26.52
5.23
4.02
61
0.211
D/E ratiox
0.480
0.465
0.541
0.557
0.598
0.588
0.639
0.668
0.669
0.695
0.938
0.668
0.593
33
16.17
Enterprise value$M
15.36
17.87
20.75
23.57
27.73
27.26
29.63
35.11
39.38
41.66
34.74
8.48%
10.06%
75
14.61
LT debt$M
42.47
46.13
42.62
39.57
41.89
39.92
38.97
40.72
37.97
40.52
8.010
(0.67%)
(0.17%)
33
Revenue
$43.26M
(0.22%)
1.00×
Cost of revenue
$24.39M
(0.01%)
1.02×
Operating expenses
$5.570M
(1.08%)
0.92×
Goodwill & intangibles
16.54%