2.328
Revenue$M
7.594
7.896
8.374
8.981
9.520
10.29
10.97
11.35
12.01
12.90
2.481
6.26%
6.15%
94
17.14
Revenue growth%
15.98
17.86
16.68
13.97
12.90
11.71
11.60
9.56
11.36
12.02
9.34
11.60
12.46
19
26.71
Gross margin%
11.16
9.24
7.09
9.79
9.51
8.27
7.94
9.58
8.19
9.66
11.67
8.27
9.37
16
8.90
Operating margin%
17.10
18.35
18.04
16.09
16.16
14.30
14.04
13.61
13.97
13.95
24.13
13.97
15.19
16
29.84
Net margin%
7.14
6.03
8.33
7.49
9.57
9.55
11.96
11.60
11.75
14.19
4.24
11.75
9.56
41
31.13
P/E ratio (avg)x
30.32
35.41
34.92
40.39
43.45
50.75
58.13
66.31
75.03
83.06
26.94
66.31
47.10
32
16.93
EV/EBITx
6.089
6.071
6.313
6.703
6.170
6.556
5.934
5.426
5.441
5.101
8.978
5.441
6.080
40
4.51
FCF yield (avg)%
18.90
21.47
21.01
23.34
24.77
25.54
22.76
22.40
19.55
21.61
2.01
22.40
22.01
19
15.20
FCF margin%
24.08
25.62
28.61
26.00
25.16
24.71
26.12
28.60
25.91
28.46
8.89
26.12
25.95
42
0.484
FCF / Net incomex
1.355
1.196
1.067
0.983
0.902
0.948
0.929
0.983
0.891
0.983
1.277
0.948
0.983
19
22.93
ROIC%
17.42
18.79
19.19
18.46
16.85
19.71
16.95
15.89
16.20
15.75
5.37
16.20
17.18
29
4.66
Return on equity%
13.03
12.48
12.03
12.58
12.30
13.26
15.47
15.31
15.88
15.72
2.19
15.47
13.14
92
16.33
Return on assets%
11.22
9.08
6.71
4.02
3.67
1.02
3.72
4.58
1.80
2.56
23.31
2.56
3.87
42
0.05
EPS$
0.11
0.11
0.11
0.12
0.12
0.13
0.13
0.15
0.14
0.15
0.05
4.22%
3.36%
—
14.32
EPS growth%
18.81
17.27
16.73
16.60
18.16
17.79
15.38
16.07
14.48
14.89
23.18
15.38
16.66
94
0.10
Bookvalue per sh$
0.13
0.15
0.13
0.12
0.12
0.11
0.12
0.13
0.13
0.12
0.05
(0.50%)
(2.03%)
—
0.08
FCF per share$
0.05
0.05
0.06
0.06
0.05
0.06
0.05
0.05
0.05
0.04
0.17
(4.83%)
(2.72%)
—
0.06
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.18
1.55%
(2.37%)
—
10.54
Div yield (avg)%
20.72
23.22
25.65
25.81
23.10
23.74
21.69
23.32
23.29
24.89
17.24
23.32
23.30
30
22.82
Payout ratio%
17.08
16.30
18.06
17.22
20.18
20.26
21.12
18.87
18.89
19.66
12.83
19.66
18.88
94
29.71
Shares (diluted)M
25.26
27.63
28.83
30.92
31.43
30.60
27.93
26.32
26.08
24.56
29.07
(4.82%)
(1.56%)
33
12.60
Buyback yield%
11.83
10.15
11.84
14.24
12.05
11.91
13.07
14.35
16.78
18.29
3.89
14.35
12.56
42
0.148
D/E ratiox
0.877
0.954
0.969
1.114
1.129
1.304
1.292
1.319
1.398
1.468
1.313
1.319
1.210
33
6.325
Enterprise value$M
11.72
10.84
11.33
11.89
11.88
11.47
12.01
11.79
11.75
12.32
7.343
0.72%
1.79%
77
1.645
LT debt$M
9.112
10.11
10.27
11.85
12.25
13.54
13.31
15.54
17.52
17.01
9.136
6.79%
6.12%
26
Revenue
$12.90M
6.15%
1.00×
Cost of revenue
$9.030M
6.15%
1.00×
Operating expenses
$1.666M
7.06%
1.09×
Goodwill & intangibles
16.01%
Spread over hurdle
(0.08%)