8.225
Revenue$M
15.70
16.43
17.07
18.18
19.36
19.91
20.45
21.34
22.29
23.09
8.450
3.59%
4.59%
29
16.67
Revenue growth%
9.23
8.51
6.57
7.95
9.63
12.63
15.02
12.98
13.72
14.68
25.89
13.72
11.13
38
10.44
Gross margin%
21.15
20.52
19.66
17.18
16.98
18.73
17.37
16.62
15.36
15.22
6.02
16.62
17.28
60
10.09
Operating margin%
16.49
17.90
19.25
19.32
22.24
19.47
20.72
21.39
21.40
23.97
22.46
21.39
20.09
36
13.77
Net margin%
14.81
15.05
13.22
15.58
12.82
14.29
13.29
12.82
14.27
15.78
5.11
14.27
14.28
73
28.37
P/E ratio (avg)x
8.961
8.316
7.707
7.000
7.575
7.682
6.787
6.322
6.521
5.930
25.39
6.521
7.287
30
31.63
EV/EBITx
14.43
15.16
14.70
14.62
16.46
16.90
16.50
16.30
17.19
17.10
34.99
16.90
16.38
39
9.10
FCF yield (avg)%
13.44
11.33
13.77
12.55
14.28
14.34
13.60
12.40
12.74
11.80
24.25
12.74
13.09
21
7.43
FCF margin%
1.86
3.71
3.55
4.25
6.17
8.90
9.32
8.26
8.07
10.24
2.45
8.90
7.12
89
0.860
FCF / Net incomex
0.457
0.493
0.551
0.644
0.628
0.606
0.585
0.659
0.672
0.690
1.003
0.659
0.617
82
26.31
ROIC%
28.26
25.53
26.58
25.51
22.67
22.54
20.92
23.27
23.14
22.96
21.40
22.96
23.20
79
10.47
Return on equity%
31.46
31.84
33.36
35.14
35.72
36.02
37.72
36.96
35.22
33.95
5.04
36.02
35.18
23
3.21
Return on assets%
22.38
20.23
17.49
15.03
14.77
11.83
9.81
7.53
9.96
10.42
2.29
9.96
13.30
71
0.04
EPS$
0.12
0.13
0.12
0.13
0.14
0.13
0.14
0.15
0.15
0.13
0.04
(0.78%)
0.80%
—
20.18
EPS growth%
5.00
5.68
6.27
4.96
4.14
5.52
5.73
6.89
9.67
9.67
19.93
6.89
5.70
67
0.09
Bookvalue per sh$
0.06
0.05
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
(5.96%)
(4.30%)
—
0.07
FCF per share$
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.06
0.05
0.19
0.48%
1.14%
—
0.19
Dividend per sh$
0.20
0.21
0.20
0.21
0.20
0.21
0.23
0.22
0.24
0.22
0.15
2.41%
1.05%
—
13.52
Div yield (avg)%
22.04
22.51
20.05
21.67
23.91
25.31
25.93
25.06
24.91
23.71
6.31
25.06
23.81
29
14.18
Payout ratio%
10.99
11.05
11.39
11.53
12.66
13.77
12.28
9.67
9.85
11.38
18.45
11.38
11.39
48
185.6
Shares (diluted)M
201.0
202.3
216.1
231.7
239.1
230.0
241.4
262.1
289.5
300.2
183.6
4.66%
3.99%
85
22.86
Buyback yield%
0.74
0.40
0.40
2.89
2.66
4.13
4.37
3.10
4.12
2.16
6.80
4.12
2.77
57
1.068
D/E ratiox
1.226
1.293
1.262
1.244
1.183
1.184
1.240
1.156
1.036
1.045
0.750
1.156
1.205
55
2.992
Enterprise value$M
39.84
40.18
41.71
49.20
50.60
49.81
49.47
58.27
58.69
67.60
2.250
5.96%
5.66%
71
21.46
LT debt$M
20.61
21.37
22.30
23.94
28.17
26.88
28.97
33.21
33.11
36.42
12.38
5.27%
5.67%
39
Revenue
$23.09M
4.59%
1.00×
Cost of revenue
$14.01M
4.68%
1.01×
Operating expenses
$3.081M
5.05%
1.05×
Property and equipment
17.73%
Spread over hurdle
(0.08%)