4.603
Revenue$M
87.13
90.37
92.24
95.55
100.6
102.7
106.2
112.7
118.2
122.3
4.838
3.97%
3.76%
86
11.73
Revenue growth%
18.15
19.11
20.15
19.82
22.71
20.34
19.92
18.90
21.86
24.65
18.51
20.34
20.03
88
29.22
Gross margin%
24.09
25.48
25.56
25.44
25.56
23.31
23.44
21.57
23.03
22.94
3.09
23.03
23.77
94
28.76
Operating margin%
6.29
9.03
8.81
7.49
9.19
6.79
8.90
9.47
11.45
10.89
12.69
9.47
8.97
56
23.77
Net margin%
27.44
25.22
26.03
24.11
24.27
23.89
22.97
24.03
24.11
26.73
8.51
24.03
24.19
84
36.84
P/E ratio (avg)x
38.44
37.71
37.15
42.66
48.25
55.30
56.26
59.03
56.96
54.27
10.61
56.26
51.26
6
9.445
EV/EBITx
17.13
16.29
15.73
15.09
17.37
19.41
20.45
22.00
23.64
26.29
26.55
22.00
18.39
66
7.52
FCF yield (avg)%
30.18
29.18
27.62
24.95
22.33
20.12
18.14
19.70
22.29
20.94
2.25
20.12
22.31
7
14.78
FCF margin%
29.12
31.33
28.69
25.99
23.70
24.09
26.70
27.13
30.10
27.83
22.26
27.13
27.48
73
1.158
FCF / Net incomex
1.541
1.499
1.454
1.575
1.758
1.756
1.899
2.021
1.937
2.040
0.137
1.937
1.757
21
23.01
ROIC%
7.18
6.95
9.46
12.24
12.18
11.02
12.43
15.40
12.57
12.13
16.84
12.43
12.15
80
14.63
Return on equity%
16.23
15.74
18.23
17.23
19.08
18.24
17.29
19.42
18.75
21.32
19.35
18.75
18.24
65
26.98
Return on assets%
17.33
15.06
17.57
16.52
18.53
19.04
20.65
20.06
20.22
18.97
27.27
20.06
18.75
55
0.38
EPS$
0.12
0.13
0.12
0.12
0.11
0.11
0.11
0.09
0.09
0.09
0.43
(3.20%)
(2.62%)
—
7.70
EPS growth%
16.99
16.73
17.87
16.70
17.25
19.20
18.53
17.58
14.71
14.16
2.11
17.58
17.12
35
0.32
Bookvalue per sh$
0.54
0.54
0.46
0.43
0.43
0.39
0.37
0.39
0.37
0.31
0.18
(5.98%)
(5.84%)
—
0.55
FCF per share$
0.46
0.45
0.46
0.51
0.54
0.54
0.53
0.55
0.62
0.68
0.25
4.82%
4.21%
—
0.42
Dividend per sh$
0.39
0.42
0.41
0.40
0.47
0.47
0.45
0.44
0.42
0.45
0.53
(0.75%)
2.47%
—
6.80
Div yield (avg)%
26.99
25.91
28.55
26.29
27.33
27.25
26.34
25.72
27.48
30.46
24.93
27.25
27.12
62
13.89
Payout ratio%
30.89
30.15
30.27
30.98
30.47
28.95
28.18
28.41
27.37
28.34
24.90
28.34
29.55
26
55.31
Shares (diluted)M
61.21
55.87
54.21
53.36
50.95
46.69
49.32
45.31
49.25
43.40
54.01
(3.16%)
(2.49%)
39
11.10
Buyback yield%
29.78
29.01
31.89
32.42
33.69
36.28
34.50
36.91
38.04
35.23
15.73
36.28
34.10
58
1.366
D/E ratiox
1.979
2.115
2.099
2.422
2.595
2.559
2.941
3.369
3.269
3.331
1.325
3.269
2.577
82
69.72
Enterprise value$M
110.7
102.4
99.73
105.8
106.9
97.04
95.86
93.39
84.78
86.77
17.61
(4.08%)
(2.30%)
80
101.9
LT debt$M
27.46
29.43
28.50
31.92
31.92
34.97
36.12
37.94
38.34
39.74
95.37
4.48%
3.81%
48
Revenue
$122.3M
3.76%
1.00×
Cost of revenue
$64.43M
3.82%
1.01×
Operating expenses
$27.12M
3.88%
1.01×