51.01
Revenue$M
96.29
98.70
102.9
103.1
103.8
104.4
104.5
106.6
107.9
55.61
60.27
0.91%
1.69%
78
4.08
Revenue growth%
3.67
6.16
7.98
6.68
6.78
6.20
4.32
6.85
4.25
10.14
7.32
6.20
6.35
61
4.04
Gross margin%
23.39
24.26
24.04
21.15
20.90
21.25
22.02
23.76
22.33
20.59
2.79
22.02
22.86
40
16.46
Operating margin%
13.24
11.52
12.27
11.43
8.65
10.76
9.17
8.88
8.90
28.29
5.96
8.90
11.09
23
29.93
Net margin%
6.97
9.78
10.14
11.88
12.12
9.68
10.61
7.65
7.27
28.93
16.21
9.68
9.73
94
29.15
P/E ratio (avg)x
27.28
27.06
28.07
27.82
24.56
26.84
25.14
24.48
23.02
26.04
16.05
24.56
25.99
10
12.68
EV/EBITx
35.53
32.32
31.25
29.47
27.67
23.96
21.61
19.19
21.02
32.74
32.10
21.61
28.57
74
25.58
FCF yield (avg)%
28.42
29.76
32.47
35.41
36.34
37.72
40.56
42.96
43.33
6.92
19.38
40.56
35.87
65
11.04
FCF margin%
21.63
23.48
24.39
22.35
20.88
21.42
24.39
22.80
20.23
20.32
12.77
21.42
21.99
70
1.139
FCF / Net incomex
0.971
0.997
0.975
0.933
1.045
1.248
1.388
1.625
1.588
0.679
0.848
1.388
1.021
87
2.50
ROIC%
34.71
32.55
34.70
32.25
34.96
33.52
34.10
33.95
34.25
6.49
4.09
34.10
34.02
24
24.20
Return on equity%
27.77
28.71
25.80
25.31
25.11
22.69
19.75
21.68
23.46
12.44
6.53
22.69
25.21
18
15.23
Return on assets%
34.01
33.59
32.91
31.74
31.77
34.49
35.86
37.66
40.21
3.36
18.47
35.86
33.80
68
0.30
EPS$
0.36
0.41
0.41
0.46
0.51
0.53
0.53
0.53
0.59
0.31
0.36
4.95%
7.01%
—
7.89
EPS growth%
25.48
24.91
23.05
24.57
22.45
24.32
25.21
25.66
28.24
8.25
11.22
25.21
24.74
48
0.54
Bookvalue per sh$
0.29
0.31
0.29
0.26
0.27
0.28
0.28
0.27
0.28
0.52
0.36
1.60%
0.92%
—
0.43
FCF per share$
0.53
0.58
0.64
0.65
0.70
0.63
0.58
0.52
0.54
0.59
0.16
(3.73%)
(0.43%)
—
0.56
Dividend per sh$
0.18
0.19
0.18
0.19
0.20
0.20
0.19
0.20
0.17
0.11
0.16
(1.54%)
(2.05%)
—
10.17
Div yield (avg)%
10.50
8.13
5.87
6.33
3.46
1.59
4.38
2.02
1.01
12.66
9.39
2.02
5.12
27
26.02
Payout ratio%
28.95
28.44
29.28
26.86
27.03
27.91
28.45
29.13
26.76
24.81
23.16
27.91
28.17
49
128.2
Shares (diluted)M
249.4
287.4
282.6
278.3
295.7
288.8
287.7
333.5
344.9
125.4
122.7
4.38%
5.98%
54
2.43
Buyback yield%
3.89
5.45
2.81
1.61
0.40
0.40
0.40
2.68
4.80
20.67
3.94
0.40
2.17
64
0.853
D/E ratiox
0.448
0.459
0.443
0.490
0.478
0.419
0.397
0.382
0.345
0.774
1.392
0.397
0.446
10
62.64
Enterprise value$M
153.7
170.0
178.9
175.5
188.0
205.4
191.7
188.8
181.0
69.02
19.62
0.62%
2.40%
20
68.94
LT debt$M
116.9
110.8
107.1
122.8
138.6
152.2
149.4
156.4
170.9
113.9
14.39
6.84%
5.80%
62
Revenue
$107.9M
1.69%
1.00×
Cost of revenue
$58.56M
1.73%
1.00×
Operating expenses
$16.15M
1.22%
0.95×
Goodwill & intangibles
14.04%