6.796
Revenue$M
69.29
68.98
69.52
68.98
70.83
73.01
73.22
75.74
77.10
77.32
7.439
1.77%
1.02%
56
4.27
Revenue growth%
4.50
7.05
7.56
9.74
12.41
11.27
9.60
11.14
11.45
11.78
19.05
11.27
10.44
54
16.59
Gross margin%
14.00
12.31
11.55
14.31
14.69
16.06
16.41
15.14
16.05
15.58
9.41
16.05
14.92
85
12.09
Operating margin%
22.63
25.35
27.82
25.52
27.72
25.78
25.73
25.65
24.58
24.37
12.17
25.65
25.59
68
3.09
Net margin%
9.65
11.32
10.31
9.39
9.88
11.21
13.50
15.77
18.60
18.61
26.17
15.77
11.27
55
31.83
P/E ratio (avg)x
15.97
17.65
19.65
22.13
23.68
25.77
23.89
25.18
24.45
27.23
11.19
25.18
23.79
69
21.13
EV/EBITx
16.83
16.57
16.70
18.09
20.74
21.13
24.02
26.84
30.46
33.19
22.35
26.84
20.93
82
26.76
FCF yield (avg)%
21.21
21.05
21.83
23.43
21.92
23.13
22.07
24.52
26.37
25.29
4.25
24.52
22.60
10
23.40
FCF margin%
18.05
19.35
20.71
21.69
20.94
17.95
15.64
13.47
14.59
12.20
21.34
14.59
18.00
94
1.009
FCF / Net incomex
1.404
1.280
1.192
1.140
1.135
1.218
1.075
1.168
1.220
1.167
0.478
1.168
1.180
71
28.26
ROIC%
17.00
15.74
17.27
17.26
17.71
19.13
20.66
22.95
20.16
20.01
29.70
20.16
18.42
71
17.27
Return on equity%
7.64
6.70
7.43
7.65
6.04
4.45
3.65
3.90
2.28
0.89
20.54
3.65
5.25
80
25.84
Return on assets%
16.30
13.33
13.08
10.33
10.15
8.53
11.37
8.51
6.43
9.36
24.32
8.53
10.24
15
0.11
EPS$
0.26
0.28
0.27
0.27
0.29
0.31
0.33
0.33
0.37
0.35
0.12
3.36%
4.44%
—
9.02
EPS growth%
28.29
25.84
23.88
23.54
23.46
22.47
20.34
20.01
20.46
17.77
19.03
20.34
22.97
45
0.09
Bookvalue per sh$
0.06
0.06
0.07
0.07
0.07
0.08
0.07
0.08
0.07
0.07
0.03
0.30%
1.25%
—
0.07
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.14
(2.48%)
(6.05%)
—
0.05
Dividend per sh$
0.05
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.10
(3.05%)
(0.83%)
—
4.72
Div yield (avg)%
24.94
25.16
22.19
25.05
25.48
27.09
24.41
26.96
29.21
29.61
19.74
27.09
25.32
59
3.92
Payout ratio%
22.75
19.99
20.51
21.77
23.99
25.02
26.42
28.56
26.56
24.40
14.27
26.42
24.19
52
99.54
Shares (diluted)M
189.6
181.3
179.5
189.5
202.2
197.9
230.0
257.7
295.2
292.6
101.5
7.67%
6.05%
24
5.19
Buyback yield%
24.60
24.39
25.74
26.90
29.85
31.67
34.34
32.32
33.42
33.30
23.57
33.30
30.76
31
0.554
D/E ratiox
1.573
1.488
1.713
1.794
2.079
2.008
2.281
2.364
2.371
2.559
1.197
2.364
2.043
20
60.61
Enterprise value$M
35.68
32.92
33.63
36.52
36.61
40.54
42.55
46.07
43.06
45.40
35.39
4.40%
2.85%
52
38.12
LT debt$M
46.70
47.73
48.65
44.89
49.44
51.83
52.63
56.64
63.01
61.35
58.60
4.41%
1.53%
74
Revenue
$77.32M
1.02%
1.00×
Cost of revenue
$54.12M
1.17%
1.01×
Operating expenses
$15.09M
0.49%
0.95×
Goodwill & intangibles
15.04%
Spread over hurdle
(2.79%)