6.588
Revenue$M
23.50
23.95
24.85
25.31
25.82
26.17
26.74
27.68
28.68
7.221
7.940
2.53%
2.44%
82
10.10
Revenue growth%
15.10
15.06
13.77
16.08
15.18
14.47
15.99
18.41
19.53
27.69
8.20
15.99
15.59
9
21.98
Gross margin%
31.57
29.41
26.63
27.78
27.81
25.62
25.44
22.63
22.55
3.22
6.25
25.44
27.21
19
6.39
Operating margin%
4.91
6.58
6.26
7.13
7.81
9.07
9.48
9.69
11.20
19.21
15.83
9.48
7.47
72
7.18
Net margin%
13.23
10.75
9.72
12.22
11.78
13.46
13.83
10.97
13.22
17.93
13.07
13.22
12.00
67
19.90
P/E ratio (avg)x
16.49
15.57
17.76
19.62
20.23
20.06
23.06
22.92
21.82
18.69
17.56
21.82
19.84
56
23.38
EV/EBITx
17.20
19.41
18.25
19.34
19.39
17.73
17.52
19.14
20.82
26.41
26.61
19.14
19.18
65
10.34
FCF yield (avg)%
23.04
22.72
22.94
23.03
22.15
24.22
21.75
18.93
17.09
27.72
24.10
21.75
22.83
26
17.23
FCF margin%
11.51
12.79
10.21
9.15
6.23
5.62
4.52
6.46
3.62
27.28
23.53
5.62
7.80
35
0.564
FCF / Net incomex
1.760
1.896
2.154
2.528
2.991
3.418
3.739
3.644
4.265
1.460
1.101
3.644
2.760
32
25.61
ROIC%
13.18
15.71
17.46
14.57
16.92
17.94
15.75
15.15
13.68
4.66
2.10
15.75
15.43
91
7.93
Return on equity%
13.11
14.79
17.42
18.31
17.33
20.29
22.22
24.56
21.96
11.73
2.32
21.96
17.86
30
23.28
Return on assets%
14.93
15.83
18.80
19.75
22.18
23.21
24.82
23.37
23.61
16.40
3.71
23.37
20.97
65
0.09
EPS$
0.27
0.27
0.30
0.26
0.22
0.21
0.22
0.19
0.16
0.09
0.10
(9.19%)
(4.09%)
—
14.25
EPS growth%
8.55
6.62
8.28
8.12
8.34
11.14
9.85
8.37
6.64
29.16
29.35
8.37
8.31
9
0.06
Bookvalue per sh$
0.14
0.14
0.13
0.12
0.10
0.11
0.12
0.11
0.11
0.06
0.26
(2.13%)
(2.51%)
—
0.20
FCF per share$
0.15
0.15
0.17
0.18
0.19
0.19
0.19
0.18
0.20
0.29
0.16
1.82%
4.60%
—
0.18
Dividend per sh$
0.30
0.28
0.28
0.30
0.32
0.33
0.35
0.34
0.34
0.30
0.07
2.30%
1.26%
—
20.20
Div yield (avg)%
0.40
3.20
1.12
0.40
0.40
0.40
0.40
0.40
0.40
28.09
5.88
0.40
0.40
49
25.60
Payout ratio%
17.64
19.99
17.06
17.16
19.70
17.04
17.75
15.82
14.11
3.26
16.28
17.04
17.11
91
86.42
Shares (diluted)M
154.7
157.1
172.7
193.1
193.1
215.3
245.3
295.8
333.1
87.56
83.93
11.52%
10.59%
14
16.44
Buyback yield%
10.28
11.41
8.42
6.91
8.83
11.74
10.63
8.87
11.82
22.06
3.69
10.63
10.46
8
1.251
D/E ratiox
0.324
0.370
0.399
0.388
0.389
0.361
0.358
0.370
0.402
0.137
1.535
0.370
0.370
78
12.63
Enterprise value$M
17.42
16.58
15.07
16.43
16.16
14.90
16.45
18.12
20.34
8.015
3.744
4.36%
1.23%
86
26.58
LT debt$M
23.38
22.57
19.34
18.69
19.64
17.17
16.15
16.09
13.95
8.758
23.16
(5.68%)
(6.10%)
50
Revenue
$28.68M
2.44%
1.00×
Cost of revenue
$17.78M
2.88%
1.04×
Operating expenses
$2.807M
1.04%
0.87×
Spread over hurdle
(0.33%)