15.05
Revenue$M
19.27
19.15
19.58
19.32
19.54
20.12
19.98
20.40
20.27
20.86
16.48
1.31%
0.77%
79
26.99
Revenue growth%
29.07
31.59
31.75
33.46
30.63
29.44
30.85
31.56
30.77
30.72
25.89
30.77
30.81
68
25.29
Gross margin%
22.70
21.40
20.52
21.15
23.68
23.81
26.78
24.76
21.87
23.00
18.35
23.81
22.85
40
17.62
Operating margin%
23.39
24.01
25.08
25.88
25.02
23.38
23.47
22.66
22.22
24.47
14.51
23.38
23.74
14
5.06
Net margin%
18.13
16.17
15.59
14.92
15.29
17.59
14.91
13.12
12.38
14.29
20.54
14.29
15.11
79
7.134
P/E ratio (avg)x
22.47
21.70
23.71
25.17
27.59
31.65
32.23
33.24
35.36
39.70
36.96
33.24
29.62
14
16.02
EV/EBITx
56.30
62.70
62.46
68.13
77.67
80.99
91.19
92.69
93.93
94.47
33.56
92.69
79.33
20
25.63
FCF yield (avg)%
14.19
14.32
12.54
15.54
13.28
16.12
14.28
12.21
13.67
11.17
15.85
13.67
13.93
62
19.55
FCF margin%
8.32
7.21
6.08
4.93
3.94
4.57
5.74
6.41
8.13
7.25
28.74
6.41
6.24
88
0.439
FCF / Net incomex
1.519
1.801
1.823
1.822
1.821
1.789
1.921
1.915
1.833
1.930
0.621
1.915
1.823
40
22.95
ROIC%
16.52
17.53
16.95
19.71
17.76
17.25
19.16
18.96
19.73
22.05
27.72
19.16
18.36
56
12.76
Return on equity%
23.46
23.68
23.51
23.39
25.29
28.02
26.93
24.93
26.44
24.18
21.49
26.44
24.55
41
17.40
Return on assets%
23.58
22.27
22.47
19.71
20.63
20.96
19.36
20.77
19.02
21.42
23.46
20.77
20.86
68
0.01
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.01
(1.00%)
(1.93%)
—
16.55
EPS growth%
21.49
20.79
22.52
22.44
20.15
18.43
20.30
18.82
16.97
19.60
13.49
18.82
20.23
93
0.03
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(5.89%)
(2.21%)
—
0.03
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
1.80%
1.01%
—
0.07
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
4.53%
3.48%
—
19.08
Div yield (avg)%
30.81
29.95
30.12
29.19
29.27
28.08
26.22
24.89
23.14
25.53
7.82
25.53
28.64
57
19.04
Payout ratio%
25.87
26.18
26.83
24.17
24.17
22.11
24.02
26.53
28.98
31.51
16.14
26.53
26.03
46
92.61
Shares (diluted)M
71.23
60.58
63.92
54.22
47.25
51.39
44.60
43.23
37.38
39.49
94.94
(3.52%)
(6.07%)
86
12.20
Buyback yield%
3.35
4.40
3.60
4.03
2.66
3.64
5.32
6.61
8.76
6.51
6.16
6.51
4.21
50
1.128
D/E ratiox
1.202
1.119
1.103
1.020
1.079
1.164
1.114
1.197
1.360
1.311
0.135
1.197
1.141
59
9.616
Enterprise value$M
33.50
31.98
30.59
31.57
35.45
41.38
43.35
47.57
50.99
48.41
6.108
6.43%
4.72%
18
21.88
LT debt$M
4.143
4.396
4.795
4.856
4.787
5.259
5.911
6.505
7.199
7.684
9.508
9.93%
5.38%
61
Revenue
$20.86M
0.77%
1.00×
Cost of revenue
$13.47M
0.91%
1.01×
Operating expenses
$3.974M
0.68%
0.99×
Goodwill & intangibles
20.41%