25.93
Revenue$M
37.58
38.90
40.86
43.26
44.41
47.14
48.92
50.91
54.14
56.33
26.68
4.87%
4.80%
42
25.42
Revenue growth%
6.42
7.63
7.48
4.70
2.10
0.40
0.40
1.09
0.40
3.40
22.28
0.40
2.75
39
13.33
Gross margin%
19.24
19.08
21.53
19.51
18.49
16.97
19.16
17.84
16.31
15.12
29.20
16.97
18.79
13
9.40
Operating margin%
29.44
28.58
31.12
28.82
26.04
23.79
23.23
21.99
20.16
18.51
20.64
21.99
24.92
86
11.33
Net margin%
2.36
4.52
2.78
4.78
2.78
4.65
6.68
6.65
5.12
2.21
18.62
5.12
4.58
62
6.886
P/E ratio (avg)x
32.76
29.60
31.17
30.11
32.63
34.74
33.18
31.22
32.12
34.46
33.62
33.18
32.37
92
28.11
EV/EBITx
31.96
34.62
37.55
44.25
49.53
55.06
65.84
68.32
75.27
78.86
34.38
68.32
52.30
21
5.34
FCF yield (avg)%
1.29
1.83
4.14
3.56
4.17
4.04
2.56
4.96
4.02
4.39
23.78
4.04
4.03
60
28.84
FCF margin%
7.61
10.41
13.18
13.37
12.65
12.99
15.40
14.38
12.44
10.17
6.24
12.99
12.82
93
0.884
FCF / Net incomex
1.400
1.494
1.432
1.623
1.702
1.615
1.831
1.949
2.168
2.105
0.104
1.949
1.662
21
9.10
ROIC%
29.55
30.12
28.84
29.16
28.54
28.28
29.62
29.93
28.70
29.71
11.78
29.62
29.36
60
2.20
Return on equity%
25.74
22.82
21.35
24.24
24.73
22.40
19.55
17.93
15.03
13.27
22.05
17.93
21.87
54
15.64
Return on assets%
10.54
13.53
13.03
11.49
9.52
11.74
11.39
13.22
14.43
15.04
12.09
13.22
12.39
58
0.27
EPS$
0.15
0.15
0.15
0.17
0.17
0.18
0.18
0.18
0.17
0.16
0.28
(1.35%)
(0.45%)
—
21.77
EPS growth%
13.54
11.26
10.35
11.15
8.19
8.46
5.77
6.75
7.58
7.16
7.28
7.16
8.32
81
0.17
Bookvalue per sh$
0.13
0.14
0.15
0.15
0.16
0.15
0.15
0.16
0.18
0.20
0.35
5.10%
4.09%
—
0.27
FCF per share$
0.40
0.38
0.41
0.43
0.44
0.46
0.49
0.52
0.50
0.53
0.11
3.75%
3.20%
—
0.14
Dividend per sh$
0.35
0.36
0.37
0.37
0.38
0.40
0.46
0.54
0.57
0.65
0.24
11.45%
6.71%
—
28.61
Div yield (avg)%
13.46
14.81
16.12
17.85
16.27
13.97
16.22
16.28
14.87
12.25
16.86
14.87
15.49
48
11.95
Payout ratio%
21.54
20.53
19.19
17.20
15.61
16.77
18.71
16.34
13.50
14.47
9.71
16.34
16.99
75
91.83
Shares (diluted)M
109.5
113.3
127.9
122.8
138.7
150.2
160.1
186.9
183.0
183.2
91.64
5.71%
5.70%
5
24.08
Buyback yield%
37.12
34.39
34.22
37.11
35.43
37.86
39.32
37.77
37.77
35.10
8.75
37.77
37.12
43
1.504
D/E ratiox
1.825
2.055
2.375
2.247
2.237
2.173
2.358
2.233
2.237
2.120
0.448
2.233
2.235
67
49.67
Enterprise value$M
12.75
13.09
12.91
13.27
15.19
16.93
18.71
20.30
19.32
22.35
38.55
8.03%
5.06%
89
21.21
LT debt$M
43.51
42.52
47.12
54.49
61.35
61.66
64.20
60.76
62.11
71.27
49.13
3.04%
4.44%
48
Revenue
$56.33M
4.80%
1.00×
Cost of revenue
$32.65M
4.55%
0.98×
Operating expenses
$8.572M
5.30%
1.05×