109.1
Revenue$M
84.84
89.38
94.79
98.93
104.3
108.6
113.7
119.7
127.6
132.0
119.6
4.81%
4.88%
91
11.29
Revenue growth%
24.23
22.61
23.73
21.48
18.84
15.90
14.92
17.79
20.72
18.42
7.31
17.79
19.78
38
14.62
Gross margin%
25.13
23.27
25.85
24.13
23.90
24.60
21.84
23.30
22.05
21.36
21.64
22.05
23.60
35
3.82
Operating margin%
20.15
21.93
21.53
20.51
21.09
18.69
20.62
20.03
21.95
19.55
12.89
20.03
20.57
77
8.27
Net margin%
5.74
5.38
7.72
10.03
10.27
12.10
12.62
10.62
7.63
8.12
4.19
10.62
9.08
94
32.87
P/E ratio (avg)x
35.37
36.39
38.84
36.35
34.61
34.87
32.74
35.40
35.77
40.29
34.45
35.40
35.58
9
26.86
EV/EBITx
17.73
18.74
17.01
14.66
13.74
12.46
11.95
12.51
12.06
11.94
35.93
12.06
13.12
77
24.72
FCF yield (avg)%
2.77
3.99
2.24
1.63
1.35
0.40
0.40
0.89
0.40
0.40
12.59
0.40
1.12
55
7.54
FCF margin%
26.43
27.94
24.99
27.47
25.57
27.65
29.63
29.57
32.40
31.82
18.17
29.63
27.80
92
0.142
FCF / Net incomex
0.421
0.392
0.370
0.319
0.294
0.255
0.241
0.214
0.203
0.183
0.540
0.214
0.274
17
18.09
ROIC%
19.66
18.77
21.70
20.88
17.92
16.78
19.39
20.90
18.28
17.39
25.52
18.28
19.08
69
25.83
Return on equity%
19.35
20.74
18.97
17.74
16.68
16.16
14.64
15.54
14.30
16.41
4.86
15.54
16.54
74
5.74
Return on assets%
13.89
16.78
18.42
20.63
21.64
22.80
23.24
21.86
21.55
22.57
22.17
22.57
21.60
15
0.12
EPS$
0.07
0.07
0.08
0.09
0.11
0.10
0.11
0.11
0.12
0.13
0.13
4.72%
6.44%
—
16.98
EPS growth%
15.45
17.17
19.42
19.82
21.05
23.45
20.71
19.28
16.91
17.15
24.26
19.28
19.35
17
0.06
Bookvalue per sh$
0.18
0.18
0.19
0.22
0.26
0.27
0.26
0.30
0.33
0.38
0.03
8.16%
9.33%
—
0.14
FCF per share$
0.09
0.09
0.09
0.10
0.10
0.09
0.10
0.09
0.09
0.09
0.12
(3.85%)
(1.42%)
—
0.17
Dividend per sh$
0.10
0.09
0.09
0.09
0.08
0.07
0.07
0.07
0.06
0.06
0.07
(5.54%)
(3.72%)
—
16.65
Div yield (avg)%
31.28
34.17
31.31
28.42
28.49
25.83
28.03
30.51
28.11
27.14
4.52
28.03
28.45
50
28.29
Payout ratio%
6.07
4.22
1.69
0.40
0.40
0.40
1.73
1.46
2.64
3.61
9.60
1.73
1.71
85
592.6
Shares (diluted)M
519.0
440.8
471.0
443.3
420.9
453.4
458.3
428.9
375.7
344.7
611.3
(3.91%)
(4.02%)
77
26.58
Buyback yield%
20.79
22.89
22.26
19.43
19.01
16.97
14.85
16.46
15.96
13.54
4.02
15.96
17.99
64
0.371
D/E ratiox
2.328
2.247
2.455
2.404
2.590
3.093
3.474
3.798
4.494
5.051
1.539
3.798
2.841
30
101.2
Enterprise value$M
46.64
44.73
42.23
41.20
44.77
43.35
47.13
49.78
51.18
50.51
112.2
2.44%
1.18%
53
64.33
LT debt$M
41.12
43.12
40.12
43.34
46.97
50.61
51.45
48.93
54.54
49.03
121.0
0.86%
1.72%
36
Revenue
$132.0M
4.88%
1.00×
Cost of revenue
$78.11M
4.97%
1.01×
Operating expenses
$29.82M
5.22%
1.03×
Property and equipment
18.07%