8.547
Revenue$M
8.349
8.711
9.296
10.09
10.72
11.64
12.29
13.17
14.13
14.93
9.159
6.85%
6.41%
90
26.44
Revenue growth%
31.39
34.01
32.02
32.47
32.64
31.34
29.42
31.20
31.46
28.64
17.88
31.20
31.43
63
16.06
Gross margin%
0.99
0.40
0.40
0.40
1.78
4.54
2.34
2.52
4.52
4.15
29.42
4.15
2.06
45
4.94
Operating margin%
0.40
1.09
0.82
3.62
2.30
3.86
5.00
3.49
6.33
4.59
8.41
4.59
3.56
16
5.85
Net margin%
11.40
12.11
11.40
11.48
13.34
15.32
12.59
13.46
12.26
11.46
13.54
12.59
12.19
47
14.95
P/E ratio (avg)x
22.35
24.19
26.67
27.91
29.69
31.11
29.50
31.75
34.00
36.15
11.23
31.75
29.60
53
31.04
EV/EBITx
14.74
16.85
17.01
18.89
21.01
22.93
26.37
27.72
32.22
33.30
16.10
27.72
21.97
19
22.50
FCF yield (avg)%
6.62
6.95
6.45
7.89
6.29
5.48
3.63
3.22
3.27
5.66
18.78
3.63
5.98
93
15.66
FCF margin%
22.37
20.44
22.61
19.70
20.50
21.67
24.46
25.29
24.69
25.65
19.69
24.69
22.49
91
1.469
FCF / Net incomex
1.456
1.403
1.502
1.661
1.763
1.768
1.732
1.928
1.852
2.105
0.932
1.852
1.747
55
17.61
ROIC%
6.80
7.57
6.70
4.20
7.16
9.52
12.37
10.88
9.41
8.41
22.30
9.52
7.99
10
28.16
Return on equity%
31.71
31.54
33.86
32.37
31.81
30.03
31.09
33.59
35.66
37.89
19.42
33.59
32.09
89
23.90
Return on assets%
2.42
4.70
4.69
4.63
3.29
2.64
0.99
0.40
0.40
0.93
25.22
0.93
2.53
24
0.11
EPS$
0.11
0.10
0.10
0.11
0.11
0.11
0.13
0.14
0.16
0.17
0.11
8.14%
4.35%
—
26.38
EPS growth%
30.56
32.23
30.16
31.26
30.47
32.18
31.64
32.54
32.40
33.92
9.08
32.40
31.91
43
0.23
Bookvalue per sh$
0.27
0.30
0.33
0.37
0.43
0.48
0.58
0.67
0.74
0.87
0.19
14.92%
12.57%
—
0.11
FCF per share$
0.20
0.23
0.23
0.23
0.24
0.25
0.24
0.23
0.25
0.29
0.26
3.98%
5.80%
—
0.08
Dividend per sh$
0.11
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.08
0.15
(3.62%)
(3.09%)
—
11.78
Div yield (avg)%
19.90
17.11
15.31
17.24
15.64
15.49
14.49
13.30
12.72
14.03
16.31
14.03
15.40
92
22.04
Payout ratio%
7.88
5.57
5.63
4.66
4.00
5.60
8.41
11.28
12.25
13.16
8.55
11.28
6.76
42
66.81
Shares (diluted)M
59.96
60.30
58.77
64.76
60.37
56.46
57.81
54.82
54.76
61.58
66.19
0.40%
0.45%
52
12.80
Buyback yield%
17.96
16.89
14.82
12.21
10.37
11.39
14.31
12.28
11.57
10.26
11.69
11.57
12.24
92
0.710
D/E ratiox
1.813
1.856
1.883
2.150
2.063
2.349
2.447
2.628
2.544
2.329
0.891
2.447
2.240
11
7.422
Enterprise value$M
4.489
5.038
4.867
5.294
5.604
5.685
5.860
5.900
6.757
6.650
0.778
3.48%
4.70%
29
12.43
LT debt$M
19.93
19.47
19.46
21.99
25.37
25.33
29.72
30.68
34.46
32.62
12.07
5.16%
6.68%
60
Revenue
$14.93M
6.41%
1.00×
Cost of revenue
$9.019M
6.33%
0.99×
Operating expenses
$2.497M
6.10%
0.97×
Goodwill & intangibles
15.78%
Spread over hurdle
15.42%