15.72
Revenue$M
52.25
51.81
52.19
51.06
50.78
51.92
52.14
52.48
51.58
52.43
17.07
0.64%
0.17%
60
5.82
Revenue growth%
17.72
17.78
15.82
16.23
13.88
14.02
16.90
16.07
15.36
15.31
11.24
15.36
15.95
24
6.78
Gross margin%
18.98
17.93
19.25
19.36
17.68
15.08
17.13
16.12
18.52
20.93
9.39
17.13
18.23
72
16.31
Operating margin%
26.11
24.08
23.36
23.60
22.86
20.02
22.24
25.22
23.01
20.05
22.98
22.24
23.18
55
24.81
Net margin%
8.59
5.59
3.20
4.14
3.09
4.73
7.05
8.00
8.79
8.62
5.72
8.00
6.32
77
10.69
P/E ratio (avg)x
31.56
35.14
38.16
44.05
48.80
50.32
53.07
51.00
56.98
55.90
19.10
53.07
49.56
59
16.80
EV/EBITx
33.04
28.60
28.52
29.02
26.09
28.37
27.94
28.48
24.37
24.35
16.38
27.94
28.42
46
11.71
FCF yield (avg)%
21.76
24.37
23.26
23.01
23.57
23.54
26.13
27.36
25.69
24.65
6.58
25.69
23.97
82
18.70
FCF margin%
28.05
29.13
28.73
29.15
29.28
28.89
26.13
28.20
26.60
27.04
2.89
27.04
28.47
37
1.233
FCF / Net incomex
1.850
1.796
1.835
1.934
1.889
2.233
2.358
2.715
2.694
2.733
1.532
2.694
2.084
59
18.83
ROIC%
32.00
33.55
35.10
35.23
33.38
32.34
31.79
33.23
34.96
35.42
9.42
33.23
33.47
53
23.19
Return on equity%
7.25
10.03
12.01
11.55
11.76
9.93
11.57
14.51
13.72
14.15
19.32
13.72
11.67
81
14.11
Return on assets%
19.64
22.42
19.46
18.14
19.94
17.08
15.36
16.73
14.77
16.94
22.78
16.73
17.61
87
0.14
EPS$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.14
(2.95%)
(3.52%)
—
27.76
EPS growth%
24.12
22.27
24.28
27.09
29.72
27.86
27.53
27.36
27.02
24.74
12.55
27.36
27.06
25
0.09
Bookvalue per sh$
0.10
0.08
0.08
0.07
0.06
0.07
0.06
0.06
0.06
0.05
0.14
(2.49%)
(4.84%)
—
0.11
FCF per share$
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.08
0.09
0.02
3.53%
5.11%
—
0.02
Dividend per sh$
0.18
0.19
0.20
0.23
0.26
0.26
0.31
0.31
0.33
0.32
0.13
4.32%
6.09%
—
27.64
Div yield (avg)%
13.24
15.42
17.33
14.79
15.18
17.56
18.56
20.24
22.60
21.79
26.62
20.24
17.44
58
17.95
Payout ratio%
18.59
21.55
24.14
25.04
25.95
23.92
23.18
22.13
21.24
22.75
19.95
22.75
22.97
61
412.5
Shares (diluted)M
462.1
438.2
464.0
441.2
478.1
515.6
544.6
567.5
519.5
583.0
415.9
4.05%
2.46%
49
21.62
Buyback yield%
0.40
0.40
1.25
3.60
3.26
5.84
5.72
6.49
5.19
6.85
18.58
5.84
4.39
87
1.319
D/E ratiox
0.559
0.534
0.609
0.627
0.710
0.678
0.628
0.650
0.601
0.620
0.869
0.628
0.623
68
35.73
Enterprise value$M
59.78
65.96
63.01
70.93
79.06
84.60
79.36
86.23
82.19
78.61
9.100
(0.11%)
2.39%
72
25.60
LT debt$M
5.797
5.971
5.778
6.746
7.570
8.927
9.409
10.78
11.43
11.20
11.50
8.15%
6.43%
28
Revenue
$52.43M
0.17%
1.00×
Cost of revenue
$36.70M
0.17%
1.00×
Operating expenses
$10.34M
(0.11%)
0.97×
Goodwill & intangibles
18.25%
Property and equipment
15.83%
Spread over hurdle
(2.88%)