9.740
Revenue$M
14.79
16.09
17.45
19.20
20.48
22.65
24.70
26.37
28.61
30.68
10.84
8.42%
8.48%
28
19.66
Revenue growth%
7.70
8.32
10.32
10.78
7.88
9.43
11.68
14.59
13.54
12.07
26.35
12.07
10.55
79
4.71
Gross margin%
11.42
10.68
7.75
8.40
8.02
10.70
12.71
15.43
13.72
14.77
29.96
13.72
11.06
24
26.20
Operating margin%
4.20
4.76
3.59
1.04
0.40
0.40
0.59
0.40
0.40
0.40
5.63
0.40
0.49
61
12.76
Net margin%
5.07
3.14
4.28
6.90
4.43
5.70
2.92
2.03
3.59
3.89
26.80
3.59
4.09
8
17.38
P/E ratio (avg)x
34.70
30.19
31.81
33.54
32.93
36.24
39.25
43.12
40.12
36.27
16.36
39.25
35.47
32
21.85
EV/EBITx
15.92
17.82
15.82
15.73
14.12
15.54
17.00
17.50
17.89
19.44
23.55
17.50
16.46
74
4.10
FCF yield (avg)%
7.20
7.03
5.47
7.56
6.28
5.64
3.18
5.44
4.58
6.14
12.22
5.44
5.89
49
7.12
FCF margin%
15.07
13.00
14.34
14.60
13.13
11.76
11.70
13.28
12.73
14.94
13.53
12.73
13.21
87
0.526
FCF / Net incomex
2.519
2.459
2.885
2.821
3.223
3.763
4.545
5.241
5.961
6.949
1.066
5.241
3.493
24
27.91
ROIC%
7.85
8.47
9.86
11.99
12.78
15.05
16.99
18.62
19.09
19.56
8.98
18.62
13.91
50
15.36
Return on equity%
25.23
22.74
21.94
24.89
24.19
25.43
26.66
25.03
24.68
23.75
9.33
25.03
24.78
19
28.75
Return on assets%
19.82
21.57
19.23
18.65
20.61
23.56
25.53
27.60
24.71
24.04
21.73
24.71
22.56
64
0.20
EPS$
0.10
0.10
0.09
0.10
0.11
0.11
0.11
0.12
0.12
0.11
0.22
1.11%
1.19%
—
13.00
EPS growth%
8.88
10.11
8.90
8.51
11.04
10.83
11.45
9.46
11.07
12.78
27.25
11.07
10.47
11
0.23
Bookvalue per sh$
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.20
6.39%
5.20%
—
0.24
FCF per share$
0.20
0.20
0.19
0.19
0.20
0.20
0.22
0.20
0.20
0.20
0.17
(0.29%)
0.59%
—
0.17
Dividend per sh$
0.12
0.14
0.15
0.15
0.17
0.17
0.17
0.20
0.20
0.23
0.12
5.97%
7.65%
—
17.19
Div yield (avg)%
9.13
9.61
9.34
9.51
9.93
8.46
8.01
10.59
8.57
9.33
28.51
8.57
9.34
24
12.02
Payout ratio%
6.73
4.27
3.15
3.46
2.34
3.21
2.08
3.61
6.59
9.36
6.38
3.61
3.54
25
73.02
Shares (diluted)M
83.47
80.31
74.80
82.03
88.15
96.86
99.00
96.56
100.8
113.3
75.47
5.15%
2.95%
94
14.78
Buyback yield%
16.53
19.27
22.16
23.37
21.89
24.86
23.50
23.41
21.12
19.43
20.76
23.41
22.03
76
0.548
D/E ratiox
1.001
0.961
0.919
0.974
1.110
1.105
1.033
1.163
1.326
1.384
1.188
1.163
1.069
68
20.06
Enterprise value$M
48.67
47.77
47.00
46.70
51.80
50.76
51.44
53.72
59.83
71.49
24.59
6.66%
5.24%
18
19.07
LT debt$M
10.74
12.72
12.87
15.31
17.17
17.90
17.43
19.63
20.69
21.44
38.30
4.55%
7.58%
28
Revenue
$30.68M
8.48%
1.00×
Cost of revenue
$18.30M
8.35%
0.99×
Operating expenses
$3.768M
8.96%
1.04×
Spread over hurdle
(7.47%)