9.765
Revenue$M
23.65
23.81
23.67
23.67
23.93
24.54
24.29
24.58
24.53
24.14
10.67
0.17%
0.38%
41
16.80
Revenue growth%
21.93
20.74
19.46
20.26
19.01
16.93
17.23
18.12
17.22
15.04
10.96
17.22
18.56
53
13.34
Gross margin%
23.80
20.97
22.21
22.70
21.25
22.91
20.77
20.97
19.04
19.67
22.98
20.77
21.11
76
8.67
Operating margin%
27.26
27.13
27.75
25.79
25.65
24.76
26.27
24.96
25.42
22.92
28.85
24.96
25.72
64
8.92
Net margin%
20.76
18.96
20.10
21.07
23.63
22.95
24.74
22.91
23.76
24.92
15.73
23.76
22.93
55
6.221
P/E ratio (avg)x
34.50
38.54
42.07
46.64
50.06
50.78
57.31
62.64
58.34
56.95
29.44
57.31
50.42
74
9.740
EV/EBITx
40.07
44.72
46.07
45.79
46.91
48.77
48.70
51.96
59.79
63.83
14.20
51.96
47.81
78
9.44
FCF yield (avg)%
26.65
29.54
31.83
30.56
29.22
28.53
29.35
27.37
27.80
29.51
13.99
28.53
29.28
41
25.95
FCF margin%
18.98
18.29
16.06
16.48
16.09
18.95
17.43
17.07
14.68
12.75
5.00
17.07
16.77
21
0.750
FCF / Net incomex
0.403
0.431
0.488
0.533
0.590
0.650
0.732
0.832
0.851
0.933
1.719
0.832
0.620
80
9.48
ROIC%
20.40
19.90
19.14
20.70
22.70
21.59
21.40
21.18
21.48
18.73
8.95
21.40
20.94
67
18.20
Return on equity%
6.92
8.28
11.03
9.05
6.95
4.99
3.32
1.59
0.89
0.40
9.60
1.59
5.95
40
24.55
Return on assets%
19.95
18.44
18.15
18.96
18.11
18.09
18.27
17.54
17.28
19.80
2.34
18.09
18.21
31
0.06
EPS$
0.15
0.17
0.15
0.13
0.14
0.15
0.15
0.14
0.15
0.14
0.06
(0.33%)
(0.09%)
—
8.89
EPS growth%
0.40
2.11
0.40
3.35
3.12
1.86
1.77
0.40
0.40
0.40
12.72
0.40
1.09
88
0.13
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.12
5.47%
3.03%
—
0.11
FCF per share$
0.05
0.05
0.05
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.13
1.02%
3.33%
—
0.12
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.13
(7.21%)
(4.30%)
—
12.27
Div yield (avg)%
0.40
3.17
5.02
4.09
5.43
3.27
0.58
1.76
0.61
2.05
13.20
1.76
2.61
33
20.10
Payout ratio%
12.02
12.99
10.17
9.73
8.92
11.42
9.96
10.25
11.95
14.76
24.36
11.42
10.83
71
87.84
Shares (diluted)M
83.93
79.54
78.54
78.54
76.51
77.31
81.89
71.70
75.01
64.37
87.53
(3.40%)
(2.32%)
64
2.19
Buyback yield%
2.08
0.40
1.18
3.31
4.37
7.02
6.53
8.94
10.97
10.58
21.38
8.94
5.45
37
0.779
D/E ratiox
0.823
0.774
0.740
0.773
0.698
0.675
0.671
0.723
0.679
0.703
0.176
0.679
0.713
61
8.950
Enterprise value$M
10.19
9.522
9.216
9.787
10.43
9.578
8.977
7.855
7.455
7.207
11.74
(7.13%)
(3.58%)
41
1.778
LT debt$M
3.290
3.443
3.369
3.224
3.068
3.407
3.175
3.082
3.210
2.886
6.546
(1.22%)
(1.58%)
90
Revenue
$24.14M
0.38%
1.00×
Cost of revenue
$12.86M
0.25%
0.99×
Operating expenses
$5.953M
0.80%
1.04×
Goodwill & intangibles
16.58%