8.079
Revenue$M
82.18
80.18
80.82
79.31
80.63
81.98
83.04
83.85
85.10
85.31
8.322
1.13%
0.46%
23
23.81
Revenue growth%
16.40
19.10
16.12
14.52
14.16
16.83
16.19
14.09
14.70
17.27
16.54
16.19
16.16
27
5.17
Gross margin%
12.82
13.21
12.23
11.63
8.69
5.93
4.74
1.87
4.18
2.57
19.08
4.18
7.31
37
5.42
Operating margin%
3.71
4.22
4.44
5.63
4.32
4.35
2.19
4.64
5.03
4.16
23.27
4.35
4.33
56
7.98
Net margin%
6.36
6.46
3.65
4.37
1.49
3.16
1.91
2.98
5.20
2.71
14.21
2.98
3.41
77
20.73
P/E ratio (avg)x
18.07
15.82
16.15
14.80
12.66
10.83
9.746
9.024
9.728
8.317
37.38
9.728
11.75
68
29.90
EV/EBITx
25.08
24.56
21.35
19.73
17.99
18.07
16.40
14.74
15.59
15.73
6.189
15.73
18.03
39
16.90
FCF yield (avg)%
22.48
23.88
21.49
23.19
24.66
24.26
22.37
22.34
22.12
24.24
16.33
22.37
22.83
26
20.77
FCF margin%
3.61
2.21
0.40
0.40
0.40
1.34
0.40
2.36
0.40
0.40
16.44
0.40
0.40
52
1.239
FCF / Net incomex
1.398
1.306
1.402
1.242
1.312
1.372
1.351
1.296
1.349
1.278
1.533
1.349
1.330
54
24.05
ROIC%
17.05
15.38
12.43
13.34
13.21
13.85
10.99
10.72
11.41
14.38
17.07
11.41
13.28
43
13.87
Return on equity%
4.45
6.85
6.06
6.42
3.78
2.93
2.44
1.34
1.49
2.76
18.45
2.44
3.35
79
2.51
Return on assets%
22.67
22.99
23.50
23.39
25.16
23.56
21.42
21.18
20.14
19.79
17.40
21.18
22.83
95
0.06
EPS$
0.06
0.07
0.07
0.08
0.08
0.09
0.08
0.07
0.07
0.07
0.07
(3.87%)
2.39%
—
9.03
EPS growth%
26.35
27.40
28.84
28.35
25.50
23.62
24.00
21.48
22.58
20.54
20.49
22.58
24.75
11
0.09
Bookvalue per sh$
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.06
0.06
0.10
0.86%
0.60%
—
0.06
FCF per share$
0.06
0.06
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.07
0.04
(2.52%)
(1.00%)
—
0.11
Dividend per sh$
0.12
0.12
0.15
0.14
0.16
0.16
0.19
0.20
0.22
0.26
0.05
10.17%
7.82%
—
27.71
Div yield (avg)%
10.37
13.22
12.14
9.28
12.21
14.27
15.29
18.10
17.10
15.73
18.55
15.73
13.74
63
17.59
Payout ratio%
30.66
28.19
29.27
27.33
24.60
23.13
23.66
25.86
24.87
25.85
29.18
24.87
25.86
95
540.1
Shares (diluted)M
418.5
415.0
406.2
426.0
407.4
412.8
367.3
388.4
398.4
414.4
531.5
0.34%
(1.10%)
75
9.79
Buyback yield%
9.07
11.58
9.46
8.80
7.80
8.78
11.13
9.63
10.78
12.71
7.46
10.78
9.54
20
1.552
D/E ratiox
1.500
1.470
1.389
1.515
1.569
1.399
1.376
1.207
1.083
1.071
1.782
1.207
1.394
62
14.99
Enterprise value$M
99.76
104.0
111.6
105.7
120.3
120.3
122.5
113.5
119.9
131.0
55.95
1.72%
3.71%
24
37.60
LT debt$M
72.25
76.41
71.13
66.37
74.92
79.03
74.89
77.96
83.77
85.68
65.30
2.72%
0.75%
68
Revenue
$85.31M
0.46%
1.00×
Cost of revenue
$59.55M
0.44%
1.00×
Operating expenses
$15.11M
0.29%
0.98×
Cash and investments
18.71%
Goodwill & intangibles
15.63%
Spread over hurdle
14.23%