39.34
Revenue$M
57.26
60.08
63.60
67.84
70.92
76.29
83.15
86.88
91.93
98.61
40.67
6.81%
6.42%
32
27.49
Revenue growth%
25.15
26.88
24.41
26.69
27.92
24.94
24.85
23.70
22.34
23.45
2.65
23.70
24.90
87
11.28
Gross margin%
6.68
5.62
5.74
7.85
6.89
5.14
2.29
1.63
2.49
2.41
26.06
2.41
5.38
8
27.94
Operating margin%
7.02
4.89
6.38
3.67
5.42
6.44
9.26
7.49
6.27
9.05
12.99
7.49
6.41
56
28.68
Net margin%
29.05
28.39
28.48
25.92
27.98
30.63
32.85
33.29
34.67
35.08
20.14
33.29
29.84
82
6.541
P/E ratio (avg)x
11.52
12.03
11.27
10.46
9.678
10.18
10.14
11.11
12.37
13.09
14.20
11.11
11.19
87
6.772
EV/EBITx
11.48
10.91
11.34
11.82
11.28
11.42
11.39
11.85
12.31
10.84
34.94
11.42
11.40
40
14.34
FCF yield (avg)%
25.85
26.10
23.72
22.34
21.19
22.28
24.98
25.63
27.84
27.67
25.54
25.63
25.31
81
12.00
FCF margin%
15.59
17.46
20.41
20.72
20.16
21.57
23.54
26.10
25.64
22.68
11.12
23.54
21.14
62
0.408
FCF / Net incomex
2.221
2.504
2.747
3.031
3.224
3.191
3.774
3.640
4.069
4.618
0.817
3.774
3.207
72
21.45
ROIC%
25.61
22.94
20.59
23.24
21.75
21.60
19.86
18.57
21.02
19.79
14.05
19.86
21.31
61
11.58
Return on equity%
11.68
12.71
11.40
14.26
12.56
15.40
15.17
16.03
17.82
19.50
5.63
16.03
14.72
39
28.14
Return on assets%
14.06
13.09
10.55
9.16
9.97
12.03
11.20
8.94
8.05
7.88
4.17
8.94
10.26
53
1.06
EPS$
1.09
1.24
1.28
1.43
1.46
1.45
1.36
1.27
1.25
1.29
1.09
(2.40%)
1.94%
—
10.63
EPS growth%
0.40
0.40
0.40
0.40
3.40
2.19
2.46
2.01
1.92
3.14
2.34
2.19
1.96
80
0.67
Bookvalue per sh$
0.48
0.46
0.46
0.48
0.48
0.42
0.38
0.38
0.35
0.36
0.58
(5.35%)
(4.20%)
—
0.19
FCF per share$
0.41
0.39
0.37
0.33
0.28
0.30
0.26
0.25
0.27
0.25
0.95
(2.19%)
(5.36%)
—
0.34
Dividend per sh$
1.10
1.07
1.23
1.28
1.23
1.40
1.65
1.78
2.14
2.14
0.89
11.62%
7.41%
—
23.88
Div yield (avg)%
17.07
16.09
16.70
19.33
19.28
18.70
20.54
21.08
23.11
24.61
22.80
21.08
19.30
48
26.05
Payout ratio%
34.84
36.86
36.19
33.81
34.88
33.57
35.11
32.86
34.07
34.11
22.56
34.07
34.48
12
49.20
Shares (diluted)M
61.94
60.80
60.24
63.83
61.46
63.55
70.88
78.37
86.99
83.95
47.21
6.44%
3.52%
36
2.39
Buyback yield%
1.07
0.40
0.40
2.91
1.20
3.23
0.87
0.40
0.40
3.14
8.40
0.87
0.97
31
1.057
D/E ratiox
0.911
0.993
1.028
1.115
1.334
1.336
1.493
1.560
1.638
1.896
1.058
1.560
1.335
19
21.70
Enterprise value$M
70.05
71.02
70.65
83.37
97.16
100.7
117.3
127.5
141.2
160.5
43.36
10.56%
9.29%
27
6.800
LT debt$M
35.45
37.82
39.82
44.38
51.43
58.04
63.04
69.86
78.26
85.34
28.81
10.66%
10.02%
30
Revenue
$98.61M
6.42%
1.00×
Cost of revenue
$58.91M
6.28%
0.99×
Operating expenses
$17.92M
6.66%
1.02×
Goodwill & intangibles
15.21%
Spread over hurdle
(7.15%)