7.884
Revenue$M
43.49
45.44
47.96
49.33
50.88
53.14
57.06
60.68
62.51
66.31
8.120
5.44%
4.81%
53
20.44
Revenue growth%
15.53
13.49
15.74
17.09
19.69
19.23
17.33
15.30
14.15
15.06
29.06
15.30
15.64
37
3.47
Gross margin%
11.18
11.47
13.86
11.14
8.66
7.42
4.85
2.50
0.42
2.85
13.02
2.85
8.04
63
16.23
Operating margin%
8.92
7.97
10.24
7.81
7.90
9.62
8.38
9.50
10.31
12.78
5.94
9.62
9.21
14
7.14
Net margin%
2.54
2.99
5.52
3.07
5.61
5.03
7.34
7.17
5.50
3.66
10.79
5.50
5.26
45
32.88
P/E ratio (avg)x
13.47
14.16
14.73
16.12
16.27
19.52
20.37
24.07
27.13
28.73
34.95
24.07
17.89
57
23.90
EV/EBITx
27.06
31.66
31.87
34.43
34.16
34.48
32.90
31.45
32.60
34.87
17.77
32.90
32.75
7
17.65
FCF yield (avg)%
9.50
9.46
10.77
9.01
8.87
7.53
5.80
5.65
3.09
0.94
19.83
5.65
8.20
83
6.70
FCF margin%
18.66
18.95
21.59
19.79
22.03
21.63
18.86
17.87
18.40
16.67
12.96
18.40
18.90
21
1.444
FCF / Net incomex
1.352
1.303
1.236
1.237
1.203
1.075
0.950
0.837
0.738
0.644
0.562
0.837
1.139
61
19.33
ROIC%
2.70
3.32
0.89
1.93
1.39
3.38
0.77
2.04
3.49
2.35
11.96
2.35
2.20
94
24.51
Return on equity%
24.82
25.97
23.61
25.39
24.78
23.22
22.95
20.76
22.24
20.62
13.95
22.24
23.42
31
26.01
Return on assets%
18.01
18.21
20.94
21.61
19.36
18.49
21.44
19.09
18.84
21.20
12.90
19.09
19.23
6
0.01
EPS$
0.09
0.09
0.09
0.09
0.10
0.11
0.12
0.14
0.16
0.17
0.01
10.96%
8.76%
—
27.47
EPS growth%
4.08
4.20
2.87
1.26
4.23
5.56
7.21
9.13
10.48
11.61
16.68
9.13
4.89
89
0.02
Bookvalue per sh$
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.04
8.24%
8.08%
—
0.03
FCF per share$
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.11
0.11
0.12
0.02
12.19%
10.27%
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.69%)
(1.62%)
—
14.73
Div yield (avg)%
17.80
17.96
18.35
19.24
21.73
24.14
22.36
24.16
23.47
21.00
20.07
23.47
21.36
94
12.37
Payout ratio%
14.06
15.86
14.59
15.10
12.83
15.08
14.32
13.36
12.50
14.97
18.91
14.32
14.46
87
0.797
Shares (diluted)B
0.833
0.852
0.947
0.962
1.098
1.269
1.291
1.288
1.532
1.766
0.813
9.98%
7.66%
83
29.89
Buyback yield%
21.76
21.18
19.41
18.71
15.80
17.41
19.40
17.12
14.48
13.50
9.82
17.12
18.06
64
0.152
D/E ratiox
1.436
1.505
1.642
1.820
1.847
1.790
1.985
1.956
1.800
2.029
0.345
1.956
1.810
56
36.75
Enterprise value$M
44.61
48.76
54.31
55.36
57.23
66.84
71.60
72.60
83.45
80.72
25.43
7.12%
6.95%
18
4.768
LT debt$M
52.74
62.91
72.27
79.09
84.92
100.2
99.33
112.1
123.2
139.2
7.211
10.39%
11.60%
59
Revenue
$66.31M
4.81%
1.00×
Cost of revenue
$42.85M
4.79%
1.00×
Operating expenses
$6.410M
3.82%
0.91×
Spread over hurdle
55.97%