22.84
Revenue$M
21.49
23.03
25.12
26.72
28.32
30.19
31.99
34.13
36.28
39.76
24.73
7.02%
6.84%
60
27.99
Revenue growth%
20.74
19.70
19.85
21.54
21.95
20.58
21.97
24.74
22.06
22.95
28.09
22.06
21.75
60
14.35
Gross margin%
16.98
15.16
15.18
12.63
10.30
7.90
5.30
3.31
3.40
2.09
14.21
3.40
9.10
45
7.62
Operating margin%
6.48
7.49
8.90
7.54
6.08
8.84
7.66
10.04
9.79
10.83
15.74
9.79
8.25
40
7.89
Net margin%
11.93
10.99
11.57
10.95
9.64
7.34
10.15
10.13
12.58
10.55
16.31
10.15
10.75
33
9.492
P/E ratio (avg)x
25.73
27.18
27.21
26.95
30.17
30.92
36.59
41.54
43.99
49.48
12.81
41.54
30.54
46
6.188
EV/EBITx
27.61
29.46
28.81
30.35
32.55
34.83
33.71
33.20
37.10
38.10
35.84
34.83
32.88
85
4.58
FCF yield (avg)%
28.20
30.97
29.24
31.25
32.13
35.09
34.55
32.02
31.42
28.67
6.17
32.02
31.33
46
11.76
FCF margin%
6.42
4.30
1.92
2.11
3.19
4.14
5.11
4.94
2.80
2.28
4.25
4.14
3.67
79
0.559
FCF / Net incomex
1.533
1.564
1.637
1.580
1.677
1.750
1.898
1.761
1.822
1.876
0.334
1.822
1.714
23
8.78
ROIC%
19.76
22.29
21.15
19.87
18.60
16.18
16.23
14.06
14.02
14.97
17.37
14.97
17.41
66
17.59
Return on equity%
11.85
9.56
11.00
10.91
8.50
7.30
10.11
11.80
10.38
8.70
19.38
10.11
10.24
33
26.29
Return on assets%
27.52
25.12
26.26
28.22
30.13
30.11
30.55
28.27
25.90
28.09
28.83
28.27
28.16
46
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
2.58%
1.67%
—
6.28
EPS growth%
9.38
9.79
8.26
9.94
9.41
7.80
7.86
6.36
7.39
9.88
20.01
7.80
8.82
71
0.01
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.09
0.10
0.10
0.02
11.69%
10.58%
—
0.01
FCF per share$
0.02
0.01
0.01
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
1.19%
0.86%
—
0.02
Dividend per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.81%
7.11%
—
18.24
Div yield (avg)%
22.26
19.51
17.75
19.70
19.53
17.65
18.36
17.66
17.71
18.45
16.24
17.71
18.40
48
8.73
Payout ratio%
11.69
11.29
10.18
8.72
6.65
6.39
7.13
7.57
9.76
9.56
27.39
7.57
9.14
76
0.758
Shares (diluted)B
0.990
1.137
1.222
1.173
1.209
1.199
1.401
1.398
1.501
1.663
0.778
6.57%
6.84%
24
21.14
Buyback yield%
10.89
10.02
11.16
9.65
11.96
10.97
10.14
9.32
8.51
11.31
24.94
10.14
10.51
21
0.261
D/E ratiox
0.833
0.885
0.832
0.785
0.801
0.904
1.025
1.091
1.161
1.075
1.161
1.075
0.894
44
6.036
Enterprise value$M
5.025
4.791
5.340
5.202
5.175
4.971
4.831
5.321
5.591
5.908
2.586
2.68%
1.36%
68
3.282
LT debt$M
6.054
5.872
5.830
6.304
6.753
7.844
9.099
10.38
11.87
11.88
17.91
11.96%
6.62%
80
Revenue
$39.76M
6.84%
1.00×
Cost of revenue
$27.09M
6.58%
0.98×
Operating expenses
$8.809M
7.68%
1.08×
Goodwill & intangibles
17.94%
Spread over hurdle
(7.38%)