9.482
Revenue$M
10.24
10.40
10.60
10.77
11.02
10.93
11.01
10.90
10.81
11.14
9.784
0.21%
1.07%
66
18.39
Revenue growth%
14.56
14.89
16.10
14.88
17.31
17.89
20.38
21.84
23.98
22.59
9.24
21.84
17.60
64
12.07
Gross margin%
21.31
21.05
20.43
19.22
20.75
18.73
20.07
17.94
19.70
18.53
17.88
18.73
19.88
16
2.89
Operating margin%
0.40
0.40
0.40
1.40
0.40
2.93
1.16
3.34
5.83
5.28
28.23
3.34
1.28
36
2.90
Net margin%
16.58
17.13
18.53
18.08
15.51
13.60
11.65
10.45
8.25
5.27
6.95
10.45
14.56
44
17.38
P/E ratio (avg)x
23.36
26.11
24.38
25.37
24.03
25.08
22.18
22.90
21.46
20.36
9.977
22.18
23.70
42
25.59
EV/EBITx
54.65
55.53
64.58
73.52
83.69
94.17
102.7
102.3
105.4
105.3
9.865
102.7
88.93
84
23.28
FCF yield (avg)%
20.27
18.17
16.77
18.83
21.65
23.40
20.41
21.07
21.95
19.04
23.38
21.07
20.34
32
5.95
FCF margin%
21.29
23.00
20.69
21.90
22.92
23.92
26.50
28.41
29.93
32.83
20.45
28.41
23.46
47
1.594
FCF / Net incomex
1.440
1.456
1.373
1.485
1.431
1.534
1.454
1.321
1.435
1.437
0.444
1.437
1.438
34
9.65
ROIC%
10.88
12.41
12.85
13.01
11.53
12.46
14.86
12.71
10.08
12.96
25.32
12.71
12.58
11
2.82
Return on equity%
25.14
26.60
24.26
26.32
23.56
26.45
26.58
29.21
28.55
27.00
23.32
27.00
26.51
24
11.60
Return on assets%
9.30
10.35
13.12
14.35
11.61
13.15
12.91
11.73
13.89
15.44
27.92
13.15
13.02
68
0.04
EPS$
0.12
0.12
0.14
0.17
0.17
0.20
0.19
0.22
0.22
0.26
0.04
9.65%
9.19%
—
29.28
EPS growth%
10.65
12.80
10.38
11.58
13.43
12.68
13.28
11.28
9.78
11.01
12.43
11.28
11.43
32
0.06
Bookvalue per sh$
0.10
0.10
0.10
0.09
0.09
0.09
0.08
0.08
0.08
0.08
0.02
(2.57%)
(1.84%)
—
0.04
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.02
9.98%
9.46%
—
0.03
Dividend per sh$
0.10
0.11
0.12
0.14
0.16
0.18
0.19
0.20
0.22
0.23
0.02
7.09%
9.24%
—
24.30
Div yield (avg)%
13.63
14.28
15.47
17.30
15.03
13.51
14.22
14.38
15.56
15.92
20.16
14.38
14.71
84
9.91
Payout ratio%
28.92
28.87
31.47
32.66
35.58
36.05
33.37
34.75
35.92
34.04
7.94
34.75
33.71
26
61.37
Shares (diluted)M
64.95
59.94
57.33
62.35
68.67
76.48
75.40
82.30
90.83
105.1
59.44
8.89%
4.27%
15
23.92
Buyback yield%
20.16
17.44
17.29
15.62
16.57
15.22
14.46
13.11
14.45
16.45
27.12
14.46
16.03
71
0.400
D/E ratiox
1.377
1.326
1.324
1.421
1.424
1.540
1.789
1.892
1.825
1.908
0.312
1.825
1.482
24
11.96
Enterprise value$M
15.00
15.05
17.11
18.38
19.75
21.82
24.90
27.76
31.11
36.15
1.744
12.86%
10.09%
48
7.666
LT debt$M
0.439
0.433
0.386
0.355
0.308
0.266
0.251
0.242
0.219
0.196
8.211
(8.60%)
(8.42%)
91
Revenue
$11.14M
1.07%
1.00×
Cost of revenue
$7.797M
1.07%
1.00×
Operating expenses
$1.626M
1.24%
1.02×
Goodwill & intangibles
15.43%
Spread over hurdle
12.83%