151.9
Revenue$M
77.37
84.43
92.24
100.0
106.7
115.5
127.4
136.6
146.2
161.1
165.6
8.59%
8.30%
47
28.25
Revenue growth%
11.08
13.31
15.36
17.45
18.97
20.02
22.70
23.12
22.10
20.54
22.15
22.10
19.49
10
4.26
Gross margin%
1.29
1.19
2.28
4.71
7.40
8.35
10.47
13.19
13.70
16.14
21.44
13.19
7.87
24
25.88
Operating margin%
9.34
7.34
5.11
2.89
4.65
4.03
2.17
0.40
2.21
2.28
28.25
2.21
3.46
86
28.09
Net margin%
35.21
34.54
35.94
36.85
37.10
38.22
36.76
36.20
34.04
33.22
21.73
36.20
36.07
76
15.40
P/E ratio (avg)x
32.71
35.66
35.14
33.87
35.50
33.66
37.44
32.77
34.17
32.32
16.14
33.66
34.02
7
26.09
EV/EBITx
46.78
51.08
55.15
63.16
66.00
63.03
58.62
63.55
59.78
65.91
7.856
63.03
61.41
90
17.25
FCF yield (avg)%
0.40
0.40
0.40
2.81
1.59
0.40
2.58
1.12
1.26
0.40
13.60
1.12
0.76
33
7.51
FCF margin%
21.30
21.63
21.68
22.46
25.44
26.36
28.81
30.88
32.55
33.38
21.56
30.88
25.90
38
0.670
FCF / Net incomex
1.143
1.053
1.145
1.150
1.177
1.180
1.290
1.152
1.033
1.003
0.115
1.152
1.148
75
19.30
ROIC%
14.89
13.33
13.17
11.62
12.13
9.39
10.27
12.70
10.19
9.72
12.48
10.19
11.88
74
19.45
Return on equity%
14.91
13.65
13.21
12.05
11.33
9.02
9.07
10.54
7.83
10.41
21.95
9.07
10.94
38
10.56
Return on assets%
8.11
9.85
11.51
8.51
10.07
10.66
8.51
6.74
4.93
3.60
17.22
6.74
8.51
45
0.05
EPS$
0.05
0.05
0.06
0.05
0.06
0.06
0.05
0.06
0.06
0.06
0.05
2.25%
1.15%
—
29.84
EPS growth%
24.08
25.05
25.46
23.74
26.41
28.60
25.78
22.89
23.97
21.91
26.50
23.97
24.57
25
0.01
Bookvalue per sh$
0.13
0.15
0.17
0.20
0.21
0.21
0.21
0.21
0.24
0.29
0.03
6.34%
9.31%
—
0.06
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.02
2.37%
2.78%
—
0.03
Dividend per sh$
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.05
2.81%
1.00%
—
16.05
Div yield (avg)%
14.89
16.50
18.66
16.93
18.96
21.46
21.66
20.14
18.64
20.28
3.17
20.28
18.81
14
24.79
Payout ratio%
12.67
10.60
12.40
13.45
12.35
13.06
13.59
11.59
13.99
16.61
14.01
13.59
12.86
40
859.0
Shares (diluted)M
707.1
648.7
641.0
672.3
759.9
753.4
794.2
852.2
878.8
838.4
887.4
1.99%
1.01%
70
3.42
Buyback yield%
0.40
3.24
1.65
0.60
0.40
0.40
0.40
2.92
2.55
0.40
8.72
0.40
0.50
71
1.498
D/E ratiox
0.176
0.176
0.153
0.140
0.150
0.149
0.137
0.142
0.124
0.121
1.177
0.137
0.146
44
107.9
Enterprise value$M
90.29
97.41
106.6
113.6
108.4
123.9
115.8
131.0
150.7
139.0
149.2
5.09%
5.18%
6
37.83
LT debt$M
123.9
137.1
145.1
145.9
156.2
178.9
195.8
209.4
235.3
256.0
119.9
10.38%
8.80%
6
Revenue
$161.1M
8.30%
1.00×
Cost of revenue
$80.77M
8.82%
1.05×
Operating expenses
$37.67M
7.85%
0.96×
Goodwill & intangibles
14.36%
Spread over hurdle
(2.99%)