5.836
Revenue$M
24.41
24.61
24.27
24.43
23.86
24.19
24.20
23.69
23.25
23.82
6.222
(0.04%)
(0.38%)
21
5.74
Revenue growth%
22.17
20.71
22.63
22.68
25.34
25.13
27.01
28.39
30.19
32.13
28.23
28.39
25.23
40
16.02
Gross margin%
0.40
0.44
0.95
0.40
0.40
0.81
0.58
0.40
3.38
4.96
7.73
0.81
0.51
66
27.21
Operating margin%
6.01
7.05
6.82
6.84
7.34
7.81
9.95
8.80
7.76
10.15
2.54
8.80
7.55
18
19.02
Net margin%
15.20
14.69
13.50
14.21
14.64
15.90
15.13
12.93
10.53
10.78
28.41
12.93
14.43
70
24.76
P/E ratio (avg)x
45.01
47.25
46.00
42.20
42.47
45.40
40.86
37.60
35.75
39.07
23.04
39.07
42.33
49
23.33
EV/EBITx
19.90
22.08
20.63
23.00
23.96
26.75
26.62
27.02
28.26
27.40
34.30
27.02
25.29
23
8.67
FCF yield (avg)%
2.40
1.63
0.86
0.40
0.40
0.50
1.87
3.57
1.87
2.71
27.24
1.87
1.75
67
25.87
FCF margin%
24.44
24.95
25.26
23.61
21.16
20.56
19.92
21.87
19.00
21.11
21.06
20.56
21.51
30
0.645
FCF / Net incomex
1.659
1.544
1.434
1.541
1.355
1.479
1.608
1.417
1.324
1.271
0.507
1.417
1.456
6
13.72
ROIC%
16.06
14.01
13.39
11.48
8.86
9.99
10.43
12.81
10.13
12.78
12.39
10.43
12.13
94
15.19
Return on equity%
28.47
28.63
27.79
25.25
22.97
21.80
19.02
17.43
17.20
19.90
22.86
19.02
22.39
32
6.88
Return on assets%
12.86
10.47
13.12
10.99
9.05
10.74
9.56
8.73
6.10
4.02
20.48
8.73
10.02
35
0.10
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.11
3.23%
2.63%
—
20.40
EPS growth%
18.94
21.15
18.25
15.66
17.19
16.70
16.28
17.68
18.18
15.25
6.82
16.70
17.43
34
0.07
Bookvalue per sh$
0.09
0.10
0.10
0.12
0.11
0.11
0.12
0.13
0.14
0.14
0.07
3.65%
4.11%
—
0.06
FCF per share$
0.12
0.12
0.14
0.15
0.16
0.17
0.18
0.18
0.18
0.17
0.02
0.39%
3.82%
—
0.05
Dividend per sh$
0.07
0.07
0.08
0.09
0.10
0.11
0.13
0.14
0.15
0.18
0.08
13.09%
12.35%
—
18.48
Div yield (avg)%
21.25
19.83
20.40
19.65
17.91
18.06
17.32
19.19
17.16
17.09
22.54
17.32
18.62
6
23.24
Payout ratio%
17.54
15.24
14.52
13.75
15.68
18.15
15.23
18.05
17.94
19.29
29.02
18.05
16.61
30
142.1
Shares (diluted)M
105.6
94.35
93.22
87.30
81.27
75.64
74.49
76.79
80.29
80.79
142.7
(0.12%)
(3.82%)
40
10.57
Buyback yield%
14.09
14.51
14.74
11.87
10.14
11.82
12.48
14.18
14.35
13.44
20.00
13.44
13.77
84
0.113
D/E ratiox
1.066
1.185
1.182
1.139
1.192
1.159
1.256
1.265
1.370
1.560
0.844
1.265
1.188
35
25.11
Enterprise value$M
33.56
40.62
44.39
51.98
54.27
59.79
61.84
71.68
72.16
82.07
1.800
8.62%
11.38%
56
19.88
LT debt$M
28.18
31.00
32.13
28.40
26.35
26.54
23.99
24.52
21.46
21.86
11.09
(3.66%)
(1.89%)
32
Revenue
$23.82M
(0.38%)
1.00×
Cost of revenue
$12.54M
(0.05%)
1.03×
Operating expenses
$4.004M
(0.58%)
0.98×
Goodwill & intangibles
18.38%