5.862
Revenue$M
18.48
18.94
19.53
19.86
20.42
20.85
21.14
21.99
22.41
23.56
6.199
2.91%
2.91%
83
23.39
Revenue growth%
11.85
12.88
13.57
15.71
16.61
16.98
14.07
11.67
12.29
13.63
11.92
13.63
13.60
86
9.64
Gross margin%
11.47
12.58
14.77
12.80
10.75
10.33
11.58
10.66
12.21
14.51
25.15
11.58
11.90
59
16.72
Operating margin%
17.01
19.05
17.16
14.44
13.81
14.71
15.73
15.12
13.05
14.21
18.52
14.71
14.92
88
4.61
Net margin%
25.73
22.81
25.45
25.29
23.04
21.40
21.56
23.41
21.89
19.76
6.60
21.56
22.93
39
6.339
P/E ratio (avg)x
23.71
22.23
23.15
22.23
19.98
19.03
19.81
21.85
23.95
25.30
32.86
21.85
22.23
65
24.46
EV/EBITx
22.63
26.05
25.00
27.05
30.62
34.49
39.94
38.78
41.96
47.69
23.14
39.94
32.56
35
6.09
FCF yield (avg)%
26.89
25.27
25.49
27.68
25.28
27.57
29.84
31.95
30.72
31.87
3.85
30.72
27.62
70
11.34
FCF margin%
13.08
14.72
17.16
14.28
11.98
14.82
15.19
12.49
12.22
11.76
20.35
12.49
13.68
67
1.360
FCF / Net incomex
1.005
1.167
1.245
1.397
1.578
1.581
1.723
1.885
1.831
1.936
1.479
1.831
1.580
83
17.28
ROIC%
17.39
14.51
12.97
15.92
16.21
16.46
14.89
15.23
15.96
18.84
15.95
15.96
15.94
40
20.23
Return on equity%
8.75
7.96
5.45
5.97
8.40
8.51
6.49
3.59
2.33
1.75
2.27
3.59
6.23
70
27.94
Return on assets%
14.17
14.36
11.77
10.02
13.00
13.73
15.30
15.93
17.78
17.04
18.41
15.93
14.27
89
0.09
EPS$
0.20
0.21
0.24
0.27
0.31
0.33
0.37
0.41
0.44
0.50
0.10
9.71%
10.04%
—
10.35
EPS growth%
23.76
21.77
19.15
17.63
19.07
20.08
22.64
23.05
25.82
27.92
11.48
23.05
22.21
65
0.06
Bookvalue per sh$
0.07
0.09
0.09
0.11
0.11
0.14
0.15
0.16
0.18
0.19
0.14
11.09%
12.41%
—
0.08
FCF per share$
0.15
0.15
0.16
0.17
0.18
0.19
0.18
0.21
0.24
0.28
0.15
8.63%
6.77%
—
0.12
Dividend per sh$
0.08
0.09
0.09
0.09
0.09
0.10
0.11
0.11
0.11
0.10
0.19
2.02%
2.55%
—
18.77
Div yield (avg)%
10.35
12.41
10.14
8.05
11.03
8.67
6.38
5.69
4.31
2.15
14.67
5.69
8.36
40
7.06
Payout ratio%
11.87
9.02
9.63
10.96
10.77
11.02
13.96
14.35
12.17
11.98
10.85
12.17
11.44
46
50.74
Shares (diluted)M
63.71
69.02
78.33
74.28
72.58
79.19
75.48
69.49
64.34
68.24
49.10
(1.23%)
1.04%
63
26.82
Buyback yield%
9.54
8.71
7.79
9.66
11.01
13.17
11.55
13.34
16.22
14.42
15.60
13.34
11.28
19
0.742
D/E ratiox
1.031
1.051
1.092
1.002
0.961
0.942
0.893
0.877
0.751
0.759
1.240
0.877
0.952
28
15.65
Enterprise value$M
26.86
25.60
29.50
28.77
29.06
29.01
30.40
32.76
31.37
31.84
22.55
1.85%
1.43%
73
29.03
LT debt$M
48.37
53.37
57.17
59.02
60.27
62.57
62.39
70.71
69.40
79.51
16.20
5.70%
5.36%
47
Revenue
$23.56M
2.91%
1.00×
Cost of revenue
$16.00M
2.83%
0.99×
Operating expenses
$3.991M
2.57%
0.97×
Spread over hurdle
42.51%