16.09
Revenue$M
26.80
28.32
30.55
32.95
35.65
38.49
40.21
43.33
47.35
50.34
16.85
7.14%
7.17%
56
8.13
Revenue growth%
19.02
16.81
15.80
18.76
20.77
18.18
20.29
21.95
22.60
22.14
22.47
21.95
19.65
56
8.93
Gross margin%
9.71
11.71
9.60
7.84
6.84
6.60
6.05
5.77
8.70
6.28
16.30
6.28
7.34
93
28.46
Operating margin%
15.20
15.81
17.30
19.43
17.00
18.49
21.46
21.88
19.20
21.83
22.26
21.46
18.84
68
3.54
Net margin%
17.30
15.68
16.35
18.49
17.60
16.84
14.90
16.17
15.60
17.50
3.34
16.17
16.60
72
27.48
P/E ratio (avg)x
34.93
38.89
44.72
51.34
53.68
59.21
70.51
77.14
89.27
99.52
9.527
77.14
56.44
56
27.23
EV/EBITx
9.106
8.579
8.424
7.981
9.010
9.394
9.252
9.122
9.488
9.645
14.54
9.394
9.114
53
24.40
FCF yield (avg)%
23.80
21.18
22.49
19.64
20.20
20.50
18.61
15.74
15.13
12.75
19.23
15.74
19.92
6
29.83
FCF margin%
15.64
16.52
18.39
17.05
18.52
18.66
18.51
16.00
13.13
14.57
18.09
16.00
16.78
54
0.897
FCF / Net incomex
1.087
1.013
1.132
1.038
0.989
0.952
0.935
1.023
1.096
1.028
0.971
1.023
1.026
64
11.62
ROIC%
11.48
9.98
9.72
12.00
9.69
9.20
7.20
4.24
2.36
4.45
4.62
4.45
9.45
34
14.08
Return on equity%
11.25
10.76
12.70
11.22
10.00
8.89
10.62
8.43
9.67
12.19
17.31
9.67
10.69
71
20.22
Return on assets%
16.52
15.29
17.27
16.65
16.90
15.57
15.20
14.68
12.28
12.24
10.34
14.68
15.43
20
0.04
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(1.98%)
(4.18%)
—
23.80
EPS growth%
7.95
8.81
6.90
7.61
4.67
6.04
5.65
2.86
2.84
5.14
29.84
5.14
5.85
24
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.44%)
1.00%
—
0.02
FCF per share$
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.04
3.23%
1.40%
—
0.05
Dividend per sh$
0.03
0.04
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
(1.87%)
0.45%
—
10.70
Div yield (avg)%
22.25
24.87
26.18
24.91
24.80
22.51
23.54
26.01
24.02
23.52
5.52
23.54
24.41
33
6.44
Payout ratio%
19.23
19.16
16.19
17.14
18.01
17.40
18.26
16.25
18.28
20.61
3.15
18.26
18.14
12
684.1
Shares (diluted)M
644.3
573.9
544.9
603.3
565.9
554.7
556.6
590.0
535.6
573.9
680.5
0.28%
(0.62%)
15
4.17
Buyback yield%
28.15
27.75
29.47
26.52
28.97
26.05
24.29
24.65
22.18
24.11
15.41
24.29
26.29
76
0.249
D/E ratiox
0.674
0.634
0.647
0.648
0.589
0.618
0.654
0.641
0.616
0.566
0.603
0.618
0.637
14
39.20
Enterprise value$M
43.35
44.10
42.00
41.24
45.39
40.58
43.05
40.49
39.65
42.51
7.554
(1.30%)
(0.08%)
44
42.62
LT debt$M
46.95
46.63
45.34
51.57
51.12
56.67
55.32
58.34
61.75
66.39
24.50
5.37%
2.91%
24
Revenue
$50.34M
7.17%
1.00×
Cost of revenue
$27.83M
7.33%
1.02×
Operating expenses
$11.92M
7.42%
1.02×
Goodwill & intangibles
16.04%