14.86
Revenue$M
43.71
42.91
41.92
41.67
40.68
40.33
39.50
39.65
40.02
39.94
16.08
(0.37%)
(1.03%)
15
25.57
Revenue growth%
4.73
7.08
5.46
3.40
2.31
1.46
0.40
2.09
2.86
0.49
11.60
1.46
2.58
45
24.50
Gross margin%
26.80
28.20
26.91
29.70
30.21
30.62
29.30
26.62
24.89
24.15
5.10
26.62
27.56
73
25.95
Operating margin%
12.05
14.74
16.02
14.31
13.33
12.62
14.60
14.44
17.29
20.08
28.62
14.60
14.52
41
6.05
Net margin%
0.67
0.40
0.40
0.40
2.91
3.13
0.50
0.40
0.40
3.08
16.13
0.50
0.45
45
6.997
P/E ratio (avg)x
10.56
9.821
10.05
10.68
11.31
10.27
10.50
11.51
12.45
11.31
26.43
11.31
10.62
42
32.37
EV/EBITx
17.05
16.05
16.82
17.77
18.81
17.62
18.33
19.88
21.12
19.51
18.71
19.51
18.05
95
18.13
FCF yield (avg)%
4.00
4.93
4.26
6.65
5.64
7.23
5.75
5.95
4.19
3.50
18.52
5.75
5.28
58
12.06
FCF margin%
1.65
0.94
0.40
0.40
2.74
5.03
7.38
9.94
8.80
11.53
23.25
8.80
3.89
83
0.766
FCF / Net incomex
0.575
0.584
0.492
0.488
0.419
0.403
0.340
0.298
0.268
0.271
1.624
0.298
0.411
93
19.99
ROIC%
19.22
21.76
23.52
23.28
21.76
24.53
25.50
24.16
22.59
20.87
16.00
24.16
22.94
39
15.72
Return on equity%
21.14
23.18
22.80
22.94
24.82
24.01
25.64
26.32
26.70
25.15
8.02
25.64
24.42
84
19.42
Return on assets%
24.58
27.00
25.08
22.35
20.05
17.21
16.15
18.80
18.46
16.25
25.87
17.21
19.43
45
0.05
EPS$
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.10
0.11
0.05
6.48%
7.82%
—
8.99
EPS growth%
13.55
11.27
10.69
10.21
8.38
6.41
6.08
4.60
2.22
2.88
13.34
4.60
7.40
18
0.04
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.03
0.03
0.06
(9.22%)
(5.59%)
—
0.05
FCF per share$
0.07
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.06
0.98%
(1.16%)
—
0.04
Dividend per sh$
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.03
(2.20%)
(1.38%)
—
24.28
Div yield (avg)%
13.27
14.68
16.50
18.11
19.00
20.98
21.75
22.08
24.60
26.17
19.53
22.08
19.99
28
17.52
Payout ratio%
30.68
29.03
29.22
30.97
29.54
31.36
28.56
30.80
33.75
34.60
15.81
31.36
30.74
17
173.0
Shares (diluted)M
168.8
165.2
174.2
180.5
164.4
151.7
155.2
167.1
169.2
161.5
175.0
(0.35%)
0.11%
76
10.48
Buyback yield%
26.38
29.23
30.04
29.72
30.67
32.86
30.75
28.72
30.53
28.30
24.58
30.53
29.88
7
1.396
D/E ratiox
0.850
0.884
0.819
0.791
0.809
0.797
0.682
0.668
0.689
0.587
0.307
0.682
0.794
29
12.36
Enterprise value$M
10.89
13.19
14.51
15.65
18.03
20.33
20.47
24.13
28.46
31.26
23.46
11.64%
12.10%
41
27.79
LT debt$M
43.10
41.57
48.51
57.24
56.36
64.97
71.43
81.84
84.73
81.84
32.35
7.74%
8.36%
53
Revenue
$39.94M
(1.03%)
1.00×
Cost of revenue
$23.44M
(1.06%)
1.00×
Operating expenses
$9.488M
(1.31%)
0.97×
Goodwill & intangibles
15.68%