14.47
Revenue$M
37.48
38.57
39.82
39.82
40.23
41.06
43.07
43.45
45.54
46.64
15.61
3.00%
2.53%
56
7.56
Revenue growth%
13.49
11.26
8.31
10.22
8.72
6.57
6.76
5.49
4.27
7.18
28.06
6.57
7.74
93
13.60
Gross margin%
1.21
0.40
0.40
1.93
0.74
0.40
2.23
1.90
0.40
0.40
5.68
0.40
0.57
46
17.10
Operating margin%
20.36
19.95
22.67
24.70
23.75
22.20
24.62
23.88
26.46
27.13
24.73
24.62
23.82
25
9.39
Net margin%
16.42
13.72
11.20
9.12
7.93
7.18
5.89
4.65
2.28
2.76
26.53
4.65
7.56
17
23.26
P/E ratio (avg)x
9.320
9.421
8.232
8.323
7.314
7.464
7.071
7.405
6.467
6.690
29.78
7.071
7.434
38
19.94
EV/EBITx
42.36
43.16
42.18
43.48
48.77
57.82
59.68
69.73
82.02
80.21
24.31
69.73
53.30
39
5.86
FCF yield (avg)%
10.94
11.48
10.55
13.01
14.76
13.30
16.29
17.07
14.37
12.66
16.43
14.37
13.16
25
24.79
FCF margin%
25.85
23.29
26.12
23.98
26.91
29.00
30.52
29.29
26.32
28.47
27.43
29.00
26.61
75
0.541
FCF / Net incomex
0.202
0.221
0.260
0.273
0.275
0.318
0.310
0.305
0.342
0.358
1.026
0.318
0.290
58
24.91
ROIC%
11.48
12.72
10.73
10.63
7.72
6.23
7.93
7.95
8.70
6.71
22.33
7.93
8.33
31
22.70
Return on equity%
15.59
16.76
15.87
14.77
12.42
14.25
11.29
14.18
16.45
19.17
25.82
14.25
15.18
71
27.48
Return on assets%
20.92
23.79
21.17
18.99
16.62
19.49
19.76
18.14
19.25
17.59
24.85
19.25
19.37
94
0.06
EPS$
0.07
0.07
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.07
(4.17%)
(2.97%)
—
8.86
EPS growth%
22.58
20.75
17.96
19.26
18.91
20.81
19.83
21.84
21.30
23.50
21.97
21.30
20.78
92
0.15
Bookvalue per sh$
0.13
0.13
0.12
0.10
0.11
0.11
0.11
0.12
0.11
0.10
0.15
(1.34%)
(1.88%)
—
0.17
FCF per share$
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.03
(0.77%)
(0.20%)
—
0.18
Dividend per sh$
0.21
0.24
0.26
0.25
0.29
0.32
0.36
0.39
0.36
0.37
0.10
5.05%
6.43%
—
5.84
Div yield (avg)%
5.73
7.78
6.28
6.65
4.09
3.43
5.00
6.59
6.34
7.89
26.25
6.34
6.31
53
13.54
Payout ratio%
23.05
21.47
19.36
21.84
21.73
22.71
21.30
21.11
21.12
20.85
10.14
21.12
21.38
11
159.2
Shares (diluted)M
145.3
133.2
123.1
121.6
110.9
101.4
87.58
90.03
88.68
93.25
157.4
(3.41%)
(5.13%)
56
7.61
Buyback yield%
8.08
7.42
8.20
10.67
10.91
11.38
13.38
12.86
12.28
13.25
29.72
12.86
11.14
83
0.912
D/E ratiox
1.653
1.669
1.919
1.934
1.914
1.838
1.739
1.919
2.117
2.280
0.422
1.919
1.916
7
14.17
Enterprise value$M
44.33
48.79
49.49
47.28
49.35
52.94
58.55
64.21
67.05
68.13
34.47
6.66%
4.21%
42
4.893
LT debt$M
55.83
57.69
57.79
57.25
66.60
79.31
84.71
91.01
87.78
98.42
40.35
8.12%
6.29%
47
Revenue
$46.64M
2.53%
1.00×
Cost of revenue
$22.67M
2.86%
1.03×
Operating expenses
$8.342M
1.70%
0.92×
Goodwill & intangibles
18.86%
Spread over hurdle
(1.87%)