43.44
Revenue$M
27.84
29.54
32.36
34.70
36.75
39.99
42.60
45.73
49.59
53.79
45.68
7.92%
7.82%
90
25.33
Revenue growth%
31.21
30.24
31.17
34.08
34.18
33.91
33.21
31.14
28.61
26.12
20.08
31.14
31.19
44
7.72
Gross margin%
11.38
11.66
13.74
15.93
13.04
14.22
13.39
11.12
13.92
12.94
16.37
13.39
13.21
54
13.38
Operating margin%
7.60
8.03
8.45
10.81
10.25
11.86
12.67
14.27
13.30
10.64
5.65
12.67
10.72
26
23.64
Net margin%
27.70
26.83
25.00
25.70
26.06
26.30
25.00
27.47
24.90
24.87
15.99
25.00
25.88
38
30.62
P/E ratio (avg)x
31.09
34.05
38.27
41.76
43.45
47.36
53.83
55.27
62.14
71.43
23.49
55.27
45.41
83
35.54
EV/EBITx
36.24
35.74
38.07
40.02
47.25
54.76
55.35
64.46
69.10
82.04
33.01
64.46
51.00
71
13.95
FCF yield (avg)%
11.84
10.89
13.39
14.32
15.01
12.06
12.95
11.32
11.83
12.64
23.98
12.06
12.35
53
8.78
FCF margin%
22.12
21.37
23.61
26.41
23.91
26.37
27.01
25.16
24.36
21.45
20.41
25.16
24.14
18
0.100
FCF / Net incomex
0.822
0.791
0.779
0.733
0.759
0.813
0.808
0.744
0.736
0.744
0.891
0.744
0.769
41
10.26
ROIC%
26.76
29.54
28.98
27.02
24.93
23.92
23.44
26.18
28.57
27.45
28.18
26.18
26.89
56
5.59
Return on equity%
8.56
6.42
6.46
6.01
7.45
9.47
10.40
13.02
13.08
15.99
28.54
13.02
9.01
32
25.68
Return on assets%
9.72
11.62
14.06
13.45
12.46
10.87
13.71
12.23
14.90
13.82
18.71
13.71
12.95
62
0.16
EPS$
0.13
0.16
0.17
0.20
0.20
0.24
0.28
0.30
0.31
0.31
0.17
8.56%
10.85%
—
15.49
EPS growth%
24.91
25.40
23.25
22.12
19.69
18.45
15.57
17.81
19.59
18.02
16.57
18.02
19.64
54
0.05
Bookvalue per sh$
0.08
0.10
0.11
0.10
0.09
0.11
0.11
0.11
0.13
0.13
0.09
6.38%
5.04%
—
0.18
FCF per share$
0.10
0.11
0.12
0.13
0.13
0.13
0.16
0.17
0.18
0.22
0.08
11.60%
9.77%
—
0.08
Dividend per sh$
0.08
0.10
0.10
0.12
0.12
0.13
0.14
0.16
0.19
0.22
0.05
12.41%
11.45%
—
4.71
Div yield (avg)%
2.96
5.22
5.44
7.71
8.75
11.03
11.76
14.06
13.41
13.51
14.10
13.41
9.89
6
3.39
Payout ratio%
21.90
21.19
21.91
19.55
20.65
17.88
16.48
16.17
15.90
13.99
21.58
16.17
18.71
22
57.76
Shares (diluted)M
104.1
99.54
109.6
122.0
132.3
126.8
148.5
169.2
193.0
208.0
56.89
9.47%
8.74%
31
5.55
Buyback yield%
22.56
22.49
21.13
22.85
24.51
25.51
23.43
25.17
22.79
20.26
16.98
23.43
22.82
84
1.727
D/E ratiox
1.403
1.482
1.464
1.650
1.919
2.269
2.186
2.128
2.148
2.564
1.427
2.186
2.024
87
19.28
Enterprise value$M
48.72
50.23
53.95
61.35
58.95
66.94
71.64
82.63
82.01
91.51
23.96
9.19%
6.04%
48
45.44
LT debt$M
29.88
33.79
39.37
45.34
44.22
52.59
55.55
56.43
66.78
75.39
43.47
11.26%
11.62%
79
Revenue
$53.79M
7.82%
1.00×
Cost of revenue
$34.65M
7.81%
1.00×
Operating expenses
$7.208M
7.72%
0.99×
Goodwill & intangibles
18.72%
Property and equipment
16.20%
Spread over hurdle
(6.04%)