7.353
Revenue$M
70.41
71.84
73.20
74.53
74.41
76.39
77.67
79.48
82.11
81.70
7.800
1.89%
1.67%
70
28.74
Revenue growth%
18.58
20.05
20.68
18.05
16.83
15.28
16.99
18.54
16.78
16.54
28.85
16.78
17.52
21
3.44
Gross margin%
9.80
8.05
7.52
5.90
3.72
4.13
6.10
4.88
5.56
6.07
24.32
5.56
5.99
58
14.15
Operating margin%
3.90
4.12
3.75
3.15
3.55
3.41
4.99
5.60
5.67
5.91
19.48
5.60
4.01
75
13.06
Net margin%
4.69
6.83
7.87
8.91
6.41
8.19
6.91
9.60
8.48
5.79
9.01
8.19
7.39
35
34.07
P/E ratio (avg)x
35.25
38.10
34.73
34.40
33.18
33.09
33.23
31.66
33.29
30.48
32.06
33.09
33.26
40
21.66
EV/EBITx
22.19
25.89
27.83
31.97
33.48
37.54
38.91
40.60
40.64
47.21
10.07
40.60
35.51
8
22.11
FCF yield (avg)%
2.71
3.11
5.07
4.08
6.21
6.35
6.34
9.01
9.66
7.41
4.31
7.41
6.27
89
18.48
FCF margin%
0.40
0.40
0.40
1.20
0.40
0.40
1.27
4.15
7.01
8.55
17.46
4.15
0.80
30
1.284
FCF / Net incomex
0.315
0.307
0.332
0.302
0.317
0.285
0.298
0.318
0.351
0.344
0.479
0.318
0.316
81
18.39
ROIC%
7.32
5.48
2.63
1.83
4.56
5.32
4.76
7.15
5.90
3.63
13.88
5.32
5.04
81
4.45
Return on equity%
5.11
3.08
4.67
1.91
2.30
1.13
1.27
2.77
5.76
7.94
25.34
2.77
2.93
9
16.99
Return on assets%
17.87
16.78
16.99
16.59
14.46
15.30
16.94
18.96
18.29
17.62
26.29
17.62
16.97
49
0.02
EPS$
0.01
—
0.01
—
0.01
—
—
0.01
0.01
0.01
0.02
1.06%
1.27%
—
7.98
EPS growth%
3.35
6.27
5.17
3.27
2.82
1.05
0.40
2.42
1.91
0.40
19.57
1.05
2.62
56
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(1.58%)
(3.46%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
0.01
0.02
0.33%
(3.76%)
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.95%
3.80%
—
2.05
Div yield (avg)%
14.81
13.64
16.30
13.82
15.35
17.66
17.06
16.96
14.57
16.40
12.51
16.96
15.83
16
6.37
Payout ratio%
23.05
20.36
21.53
22.91
20.36
20.61
17.73
20.72
23.39
25.81
9.35
20.72
21.13
5
1.770
Shares (diluted)B
2.621
2.784
2.800
2.881
2.828
2.938
3.274
3.234
3.492
3.907
1.784
6.68%
4.16%
15
18.27
Buyback yield%
27.87
29.98
32.79
33.35
35.03
33.07
33.71
35.65
36.97
33.99
6.73
33.99
33.53
18
1.395
D/E ratiox
2.042
2.046
2.014
2.202
2.122
2.409
2.521
2.764
2.698
2.929
1.245
2.698
2.305
36
93.36
Enterprise value$M
19.70
21.01
21.34
19.27
19.95
19.01
18.76
20.01
20.98
19.81
88.40
(0.14%)
0.78%
66
14.11
LT debt$M
34.13
32.27
31.73
32.10
34.78
33.69
34.48
31.62
35.27
39.69
24.16
2.67%
0.78%
9
Revenue
$81.70M
1.67%
1.00×
Cost of revenue
$43.61M
1.65%
1.00×
Operating expenses
$13.71M
1.95%
1.03×
Goodwill & intangibles
19.28%