23.97
Revenue$M
32.91
32.36
32.83
33.62
33.47
33.77
33.67
33.95
33.59
34.21
26.54
0.44%
0.44%
78
15.67
Revenue growth%
0.40
0.55
0.40
0.40
0.80
0.40
1.00
3.73
5.37
7.51
13.99
3.73
0.68
76
27.21
Gross margin%
9.94
11.46
12.51
12.10
10.75
9.91
12.67
13.61
11.70
13.58
24.65
12.67
11.90
29
23.56
Operating margin%
2.90
1.85
1.78
0.40
0.40
0.40
0.83
0.40
0.40
2.90
13.61
0.40
0.62
72
21.86
Net margin%
12.03
9.24
8.37
9.73
11.44
8.89
6.89
8.51
6.71
8.58
28.11
8.51
8.73
17
6.384
P/E ratio (avg)x
29.09
26.33
29.04
25.85
28.24
27.56
24.25
23.86
23.75
22.92
25.47
23.86
26.09
7
11.49
EV/EBITx
21.11
18.85
17.02
18.92
17.95
18.24
16.78
17.89
16.91
16.07
27.04
16.91
17.92
21
18.64
FCF yield (avg)%
8.88
8.46
9.82
11.78
12.83
15.63
15.80
14.44
14.83
12.10
9.58
14.83
12.46
38
27.48
FCF margin%
16.55
16.72
14.91
14.53
14.99
14.31
16.30
18.61
18.41
16.22
15.55
16.30
16.26
33
1.781
FCF / Net incomex
0.355
0.322
0.342
0.368
0.341
0.315
0.293
0.284
0.289
0.279
0.214
0.289
0.319
93
2.49
ROIC%
11.44
12.71
10.44
11.09
8.20
8.41
8.36
10.59
10.08
9.26
9.89
9.26
10.26
63
10.18
Return on equity%
24.30
23.44
24.50
22.11
20.61
17.71
20.26
20.19
22.45
19.99
18.00
20.19
21.36
18
5.18
Return on assets%
1.02
0.40
1.58
2.73
2.26
1.08
0.40
0.40
0.40
0.40
2.41
0.40
0.71
87
0.39
EPS$
0.30
0.29
0.27
0.24
0.21
0.19
0.19
0.18
0.19
0.20
0.42
(1.11%)
(4.63%)
—
16.03
EPS growth%
11.52
14.21
14.17
16.53
18.60
17.04
14.40
15.71
13.37
15.40
12.86
15.40
14.90
47
0.47
Bookvalue per sh$
0.53
0.55
0.57
0.63
0.65
0.60
0.59
0.58
0.57
0.63
0.20
(0.58%)
2.64%
—
0.38
FCF per share$
0.22
0.23
0.20
0.21
0.22
0.22
0.22
0.20
0.20
0.17
0.44
(4.91%)
(1.92%)
—
0.36
Dividend per sh$
0.35
0.37
0.35
0.39
0.34
0.30
0.31
0.31
0.27
0.29
0.45
(3.35%)
(2.90%)
—
24.57
Div yield (avg)%
4.39
2.37
3.85
1.96
1.91
1.13
3.03
3.29
2.65
0.40
9.74
2.65
2.51
25
24.79
Payout ratio%
21.35
20.82
19.15
19.30
20.59
20.77
19.11
17.90
19.31
21.75
14.62
19.31
19.95
70
39.60
Shares (diluted)M
47.98
49.08
47.19
49.57
58.62
56.48
60.24
58.64
66.30
77.94
38.75
5.86%
5.91%
26
29.16
Buyback yield%
27.86
27.06
29.10
30.45
29.70
32.37
31.41
34.26
36.12
33.48
28.41
33.48
30.93
28
0.330
D/E ratiox
1.645
1.581
1.713
1.707
1.643
1.677
1.602
1.843
1.743
1.659
0.482
1.677
1.668
18
9.066
Enterprise value$M
31.94
30.90
28.69
29.76
33.78
38.32
35.12
38.31
39.13
42.33
4.876
4.61%
3.83%
15
10.36
LT debt$M
6.160
5.551
4.872
4.545
4.274
3.960
3.757
3.507
3.757
3.638
14.27
(3.17%)
(5.43%)
41
Revenue
$34.21M
0.44%
1.00×
Cost of revenue
$22.68M
0.34%
0.99×
Operating expenses
$4.756M
1.16%
1.07×
Goodwill & intangibles
17.02%
Property and equipment
13.35%