10.81
Revenue$M
19.94
22.05
24.13
25.74
28.16
29.96
32.01
35.36
37.75
40.11
11.88
7.34%
8.23%
81
19.75
Revenue growth%
16.27
18.42
19.59
21.45
19.51
16.63
17.40
16.59
17.05
17.83
21.18
17.05
17.61
35
3.27
Gross margin%
26.22
24.91
25.78
25.92
23.73
21.95
23.25
22.81
23.23
26.12
18.84
23.23
24.32
88
23.05
Operating margin%
0.97
0.40
2.16
5.09
2.40
4.04
3.52
3.71
4.32
6.76
19.60
4.04
3.61
32
16.73
Net margin%
26.80
29.43
27.98
28.96
28.55
30.56
32.29
33.36
31.10
30.76
25.36
31.10
30.00
72
35.72
P/E ratio (avg)x
22.48
24.65
26.06
30.09
34.78
41.54
41.05
45.41
45.65
53.01
27.61
45.41
37.91
31
31.77
EV/EBITx
35.18
37.97
34.88
32.30
28.56
30.24
29.82
32.92
33.26
34.91
6.793
32.92
33.09
24
3.08
FCF yield (avg)%
31.31
31.39
28.66
28.77
26.49
27.36
28.42
27.99
27.09
28.52
13.46
27.99
28.47
31
29.70
FCF margin%
12.32
9.86
10.17
9.85
7.53
5.66
4.26
3.53
1.46
0.69
13.04
3.53
6.60
13
1.105
FCF / Net incomex
1.957
1.993
2.064
2.127
2.117
2.457
2.666
3.126
3.035
3.172
1.741
3.035
2.292
37
19.34
ROIC%
20.11
19.02
21.80
20.10
19.38
16.70
16.50
14.57
12.49
14.43
19.66
14.57
17.86
85
9.35
Return on equity%
0.40
2.08
0.40
0.40
0.40
0.40
1.50
0.46
2.57
3.11
8.49
1.50
0.43
84
22.11
Return on assets%
5.86
4.57
5.45
8.11
7.27
8.75
9.97
7.40
6.92
7.11
8.61
7.40
7.19
13
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
8.32%
10.67%
—
27.51
EPS growth%
4.25
3.62
1.37
2.45
2.30
0.40
2.22
3.06
1.44
1.28
18.22
1.44
2.26
50
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.35%)
(2.12%)
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
4.98%
6.57%
—
0.03
Dividend per sh$
0.04
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.04
9.37%
8.56%
—
9.63
Div yield (avg)%
16.80
14.37
13.48
15.77
17.85
15.06
16.50
18.06
17.27
15.67
11.51
16.50
16.14
87
20.44
Payout ratio%
14.63
13.39
16.31
17.07
19.87
21.52
21.07
22.33
19.41
17.58
14.35
21.07
18.50
86
426.4
Shares (diluted)M
480.8
441.3
401.0
386.9
425.1
405.3
371.1
359.2
335.1
354.9
427.0
(3.55%)
(3.49%)
88
18.73
Buyback yield%
26.86
29.59
28.69
31.48
29.59
32.14
32.47
34.15
36.99
34.90
10.15
34.15
31.81
33
1.785
D/E ratiox
1.220
1.149
1.166
1.091
1.199
1.160
1.260
1.274
1.276
1.179
1.064
1.260
1.189
70
18.87
Enterprise value$M
44.64
46.52
50.54
53.00
61.70
57.99
56.17
64.46
63.06
71.29
30.88
2.93%
5.21%
30
18.55
LT debt$M
28.99
28.06
27.61
27.70
30.98
31.91
31.67
29.12
31.38
30.62
2.625
(0.24%)
(0.24%)
56
Revenue
$40.11M
8.23%
1.00×
Cost of revenue
$28.08M
8.23%
1.00×
Operating expenses
$6.824M
8.40%
1.02×
Goodwill & intangibles
16.72%
Spread over hurdle
(6.84%)