7.843
Revenue$M
72.22
73.86
73.83
74.54
75.25
77.50
78.01
78.83
80.89
81.03
8.603
1.49%
1.45%
94
20.50
Revenue growth%
31.53
33.02
32.14
30.77
27.81
25.14
23.25
24.13
26.58
24.46
19.45
24.46
27.19
87
17.06
Gross margin%
19.51
20.08
22.42
19.62
20.46
19.25
21.39
21.16
19.17
19.00
20.15
19.25
19.85
89
11.94
Operating margin%
29.53
32.36
31.53
29.86
30.62
31.99
32.08
33.11
30.64
29.93
25.71
31.99
31.08
27
24.47
Net margin%
16.51
18.65
16.56
19.11
16.59
18.47
16.23
17.09
16.48
18.13
21.76
17.09
16.84
9
30.97
P/E ratio (avg)x
24.36
21.88
23.79
23.35
24.79
25.67
26.72
24.22
24.22
21.92
17.24
24.22
24.22
33
31.24
EV/EBITx
17.41
18.45
18.70
18.17
18.04
15.89
15.12
13.50
13.45
12.35
32.03
13.50
16.65
62
2.99
FCF yield (avg)%
8.91
6.45
9.06
11.33
13.96
12.10
11.11
11.75
14.17
16.05
29.51
12.10
11.54
19
10.41
FCF margin%
18.39
19.56
22.45
22.18
21.29
20.80
19.72
18.19
19.82
20.59
16.25
19.82
20.20
85
1.626
FCF / Net incomex
1.417
1.470
1.382
1.244
1.361
1.365
1.239
1.401
1.295
1.264
1.102
1.295
1.363
53
27.34
ROIC%
6.42
5.78
3.99
6.77
6.23
5.13
6.16
6.01
5.40
5.71
19.34
5.71
5.89
8
24.47
Return on equity%
9.05
7.44
9.43
8.33
8.12
6.47
7.73
5.81
4.33
5.23
20.98
5.81
7.58
61
22.35
Return on assets%
23.65
24.27
24.60
22.65
20.48
21.08
20.90
21.45
18.64
17.42
21.85
20.90
21.26
5
0.37
EPS$
0.24
0.24
0.23
0.21
0.20
0.20
0.19
0.17
0.15
0.15
0.39
(5.57%)
(4.16%)
—
6.57
EPS growth%
33.14
31.08
30.36
27.38
24.96
26.56
27.94
29.98
28.52
28.92
8.22
28.52
28.72
24
0.39
Bookvalue per sh$
0.14
0.13
0.12
0.12
0.12
0.13
0.14
0.12
0.12
0.12
0.24
(0.08%)
(2.81%)
—
0.20
FCF per share$
0.21
0.23
0.21
0.21
0.23
0.25
0.25
0.23
0.26
0.26
0.25
2.56%
3.16%
—
0.34
Dividend per sh$
0.11
0.12
0.14
0.15
0.15
0.16
0.19
0.22
0.25
0.25
0.25
11.19%
7.99%
—
7.09
Div yield (avg)%
13.88
16.44
14.05
14.90
15.72
13.09
10.75
8.46
8.10
11.05
25.23
10.75
13.49
82
17.02
Payout ratio%
19.62
20.10
21.03
18.38
19.18
18.24
16.67
17.05
16.60
17.28
8.63
17.05
18.31
78
104.5
Shares (diluted)M
136.9
156.8
181.0
206.0
223.0
215.5
250.7
273.1
314.1
339.9
106.6
8.79%
9.79%
74
12.38
Buyback yield%
2.50
2.76
1.91
0.43
1.92
0.40
0.40
0.40
0.40
1.08
19.93
0.40
0.76
80
1.402
D/E ratiox
0.927
0.884
0.913
0.994
1.075
1.064
1.177
1.339
1.443
1.567
0.929
1.339
1.069
9
30.05
Enterprise value$M
48.71
41.68
36.77
33.20
31.84
29.02
27.25
24.82
22.70
20.46
66.10
(8.47%)
(8.10%)
60
49.26
LT debt$M
88.78
92.44
104.0
112.4
128.0
130.8
144.0
173.4
183.4
195.5
76.73
8.84%
9.87%
80
Revenue
$81.03M
1.45%
1.00×
Cost of revenue
$33.74M
0.87%
0.94×
Operating expenses
$19.04M
1.67%
1.02×
Cash and investments
16.33%
Spread over hurdle
16.92%