94.51
Revenue$M
60.01
63.84
67.93
73.20
77.92
83.94
90.88
96.08
104.5
111.9
99.43
7.51%
7.25%
40
15.40
Revenue growth%
15.07
16.24
16.23
17.66
16.51
19.07
16.25
17.24
17.55
18.26
14.74
17.55
16.87
39
10.20
Gross margin%
27.27
27.02
27.76
27.28
24.43
22.54
23.24
25.38
23.80
25.58
18.41
23.80
25.48
57
22.14
Operating margin%
10.89
9.48
7.23
7.56
9.43
9.48
10.23
12.77
15.76
13.99
7.43
12.77
9.85
7
15.61
Net margin%
29.76
32.46
32.52
35.12
37.51
37.66
38.55
36.66
35.67
34.45
27.79
36.66
35.39
45
21.67
P/E ratio (avg)x
41.72
47.35
47.06
48.95
49.69
56.11
61.93
62.05
65.40
71.33
13.80
62.05
52.90
85
22.03
EV/EBITx
28.95
31.17
32.80
31.37
29.47
28.17
32.42
30.31
33.66
36.04
15.30
32.42
31.27
12
12.42
FCF yield (avg)%
7.23
6.92
7.68
6.04
6.78
3.89
1.08
0.40
0.57
0.40
9.22
0.57
4.96
79
23.12
FCF margin%
18.37
21.18
22.38
19.55
20.27
21.67
21.11
23.62
25.98
28.39
28.44
23.62
21.43
38
1.034
FCF / Net incomex
0.793
0.775
0.859
0.957
1.124
1.168
1.204
1.257
1.219
1.293
0.172
1.219
1.146
36
14.07
ROIC%
24.24
23.09
23.64
23.50
23.14
25.29
23.78
25.71
28.59
27.44
21.94
25.71
24.01
77
22.98
Return on equity%
13.58
15.81
15.56
13.97
16.04
18.21
20.34
18.78
16.30
14.37
14.20
18.21
15.93
23
25.90
Return on assets%
27.42
25.92
24.71
23.41
25.58
24.82
22.51
25.12
26.83
27.64
14.17
25.12
25.35
88
0.07
EPS$
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.08
12.49%
8.14%
—
19.59
EPS growth%
17.35
20.03
20.15
21.25
19.45
16.88
19.54
20.47
18.24
16.06
27.99
18.24
19.49
60
0.09
Bookvalue per sh$
0.05
0.06
0.07
0.08
0.08
0.10
0.10
0.13
0.14
0.14
0.07
11.07%
12.27%
—
0.06
FCF per share$
0.08
0.09
0.08
0.08
0.09
0.09
0.08
0.08
0.08
0.09
0.05
(0.06%)
0.57%
—
0.09
Dividend per sh$
0.09
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.12
0.12
0.04
2.84%
2.33%
—
9.28
Div yield (avg)%
22.71
20.33
21.70
19.45
21.51
20.26
20.31
23.30
25.45
25.37
11.14
23.30
21.60
5
19.04
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.92
22.62
0.40
0.40
9
412.4
Shares (diluted)M
354.9
348.5
361.2
343.7
319.4
338.1
307.2
322.9
296.9
317.7
420.9
(0.10%)
(1.05%)
79
28.74
Buyback yield%
3.68
1.64
2.49
0.40
0.79
3.25
2.23
1.43
2.30
2.88
18.83
2.30
2.26
61
0.672
D/E ratiox
1.416
1.382
1.354
1.518
1.623
1.604
1.481
1.564
1.702
1.765
1.760
1.604
1.541
53
93.35
Enterprise value$M
46.18
49.95
59.14
59.20
63.06
69.37
80.65
90.00
92.55
107.1
78.35
11.17%
8.96%
54
15.27
LT debt$M
46.68
49.23
54.71
63.04
67.34
80.56
88.83
98.96
113.8
118.3
72.84
11.94%
11.66%
73
Revenue
$111.9M
7.25%
1.00×
Cost of revenue
$51.78M
7.57%
1.03×
Operating expenses
$21.39M
6.47%
0.93×
Goodwill & intangibles
18.44%