40.92
Revenue$M
43.21
44.62
45.70
47.29
47.57
47.24
48.89
50.10
51.27
50.93
41.85
1.38%
2.02%
80
4.40
Revenue growth%
2.83
3.06
0.92
0.90
3.52
2.50
0.40
0.40
0.40
0.40
29.36
0.40
0.91
42
24.09
Gross margin%
11.07
12.77
14.07
11.38
10.73
9.72
10.06
12.09
13.89
15.85
22.10
12.09
11.73
43
24.95
Operating margin%
16.31
19.19
20.88
21.08
22.28
23.54
24.24
24.81
22.75
21.34
12.59
23.54
21.81
78
20.00
Net margin%
17.95
20.17
22.67
22.17
23.76
24.10
26.10
25.88
23.39
24.82
13.80
24.82
23.58
65
25.07
P/E ratio (avg)x
29.38
33.26
32.60
38.14
38.75
42.54
46.42
47.21
50.40
58.90
37.04
47.21
40.64
57
10.07
EV/EBITx
27.98
26.30
26.23
26.09
29.22
30.16
30.03
30.47
32.82
33.40
19.14
30.47
29.62
32
15.28
FCF yield (avg)%
13.56
15.37
14.19
11.33
13.31
10.95
10.36
7.53
6.89
6.95
18.77
7.53
11.14
58
28.51
FCF margin%
5.08
3.13
1.57
3.66
5.35
5.62
7.36
7.03
6.53
7.37
10.54
7.03
5.49
71
0.259
FCF / Net incomex
1.770
1.819
1.752
1.685
1.880
2.005
2.242
2.583
2.423
2.754
1.084
2.423
1.942
61
2.24
ROIC%
23.28
25.16
24.34
22.94
24.11
22.65
21.04
20.51
23.13
20.88
5.51
21.04
23.03
43
13.08
Return on equity%
10.75
13.29
16.00
17.25
15.31
17.92
18.57
17.87
19.85
20.98
8.40
18.57
17.56
29
13.35
Return on assets%
19.99
20.22
17.37
17.85
20.66
21.88
21.31
20.25
22.40
24.35
8.67
21.88
20.45
77
0.07
EPS$
0.05
0.06
0.06
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.08
1.17%
1.72%
—
22.90
EPS growth%
22.34
24.16
26.29
26.87
29.22
28.85
29.34
31.38
33.84
32.58
15.18
31.38
29.03
10
0.02
Bookvalue per sh$
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.10
(1.53%)
(3.68%)
—
0.10
FCF per share$
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.03
1.85%
3.63%
—
0.03
Dividend per sh$
0.11
0.11
0.11
0.11
0.10
0.10
0.09
0.09
0.09
0.08
0.07
(3.80%)
(1.82%)
—
29.24
Div yield (avg)%
29.31
31.09
34.02
33.77
35.19
34.80
34.71
36.86
38.82
37.54
11.81
36.86
34.75
56
17.69
Payout ratio%
0.41
2.18
3.15
3.70
2.02
3.72
3.68
1.27
1.31
2.78
26.35
2.78
2.48
10
739.3
Shares (diluted)M
510.3
551.8
476.6
498.8
451.4
387.4
346.9
296.6
272.7
243.1
722.7
(11.64%)
(8.42%)
16
27.01
Buyback yield%
10.37
7.47
7.29
9.22
7.07
7.06
7.23
5.70
6.44
4.44
25.23
6.44
7.15
12
1.227
D/E ratiox
1.336
1.512
1.601
1.520
1.491
1.509
1.662
1.615
1.773
1.893
0.761
1.662
1.560
90
33.20
Enterprise value$M
34.02
33.23
36.60
36.66
35.49
39.85
42.08
39.21
37.84
42.82
54.98
3.83%
2.67%
49
36.02
LT debt$M
74.77
86.57
101.0
110.6
124.0
137.1
156.3
158.6
160.2
175.8
39.51
7.23%
9.09%
51
Revenue
$50.93M
2.02%
1.00×
Cost of revenue
$23.11M
1.95%
0.99×
Operating expenses
$10.59M
2.06%
1.00×
Goodwill & intangibles
20.47%