11.97
Revenue$M
62.85
66.85
72.42
76.70
79.54
84.58
88.81
93.71
97.39
103.7
13.21
5.46%
5.77%
42
15.22
Revenue growth%
6.31
5.23
7.49
7.07
9.35
10.01
9.50
11.03
11.57
12.29
19.41
11.03
9.42
24
25.22
Gross margin%
23.48
24.14
22.04
23.27
23.06
21.48
23.31
21.78
22.34
24.56
24.18
22.34
23.16
42
9.97
Operating margin%
15.44
15.68
16.52
13.80
15.90
17.74
17.53
19.00
16.85
19.70
26.78
17.74
16.69
49
26.73
Net margin%
24.03
26.08
28.71
29.98
32.51
31.77
29.45
31.59
30.81
31.33
15.49
31.33
30.40
14
26.86
P/E ratio (avg)x
29.29
28.56
33.95
39.20
41.07
45.72
53.42
54.97
62.06
71.28
34.82
54.97
43.40
29
20.35
EV/EBITx
14.22
14.38
14.86
12.80
13.67
13.14
13.61
11.92
11.53
11.48
17.96
11.92
13.37
28
14.96
FCF yield (avg)%
18.00
18.67
18.49
21.38
21.34
24.16
26.23
27.42
25.21
23.00
27.21
25.21
22.19
60
14.66
FCF margin%
17.21
17.59
17.42
19.60
19.19
20.06
21.09
23.81
21.96
20.25
21.02
21.09
19.83
39
1.404
FCF / Net incomex
0.774
0.764
0.795
0.809
0.887
0.992
1.135
1.321
1.295
1.499
1.644
1.295
0.940
34
20.01
ROIC%
15.54
12.85
13.58
10.67
10.58
13.38
15.11
17.00
16.81
17.20
12.46
16.81
14.35
94
14.09
Return on equity%
4.62
7.15
8.03
10.07
9.82
10.69
10.14
12.56
10.96
8.89
9.23
10.69
9.95
67
15.30
Return on assets%
21.40
21.72
20.99
20.57
19.91
19.94
22.31
23.25
22.95
24.50
8.72
22.95
21.56
66
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
5.23%
4.65%
—
17.49
EPS growth%
1.23
1.04
3.04
4.76
3.96
5.90
4.15
6.07
6.34
8.86
24.81
6.07
4.46
55
0.03
Bookvalue per sh$
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.02
9.07%
8.82%
—
0.02
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
2.40%
(0.42%)
—
0.01
Dividend per sh$
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.03
8.78%
7.49%
—
25.95
Div yield (avg)%
5.04
5.37
6.98
5.21
7.67
9.88
9.27
10.76
12.00
10.41
9.58
10.41
8.47
48
29.49
Payout ratio%
2.60
3.49
5.73
4.74
7.13
9.18
7.78
5.52
6.01
4.29
9.67
6.01
5.62
86
1.990
Shares (diluted)B
2.756
3.250
3.687
3.553
4.166
4.474
5.162
5.863
5.953
6.592
2.042
9.61%
9.09%
5
27.83
Buyback yield%
17.30
15.83
13.94
11.60
13.87
12.46
11.13
8.86
11.60
13.82
23.66
11.60
13.14
91
1.031
D/E ratiox
2.031
1.938
2.034
1.995
1.974
2.163
2.002
2.242
2.404
2.503
1.048
2.242
2.033
84
40.71
Enterprise value$M
27.80
27.71
29.71
32.25
32.33
34.23
39.19
42.31
38.82
36.91
47.61
2.68%
2.02%
64
64.01
LT debt$M
55.07
60.68
61.38
66.60
69.88
77.09
84.16
97.23
114.9
129.9
46.11
13.20%
10.76%
10
Revenue
$103.7M
5.77%
1.00×
Cost of revenue
$56.09M
6.05%
1.03×
Operating expenses
$14.78M
4.92%
0.92×
Goodwill & intangibles
15.53%