3.808
Revenue$M
10.21
10.50
11.17
11.54
12.22
12.42
12.73
12.96
13.68
13.88
4.164
2.58%
3.66%
28
18.06
Revenue growth%
0.80
2.57
3.60
2.32
3.43
5.27
5.12
4.68
6.62
5.96
21.15
5.27
4.14
56
8.20
Gross margin%
9.49
10.30
8.62
11.10
11.68
13.93
12.62
15.51
14.85
14.63
21.67
14.63
12.15
8
2.19
Operating margin%
10.31
12.68
14.04
14.80
16.91
15.58
15.42
12.82
12.52
12.44
16.26
12.82
13.43
89
18.58
Net margin%
3.81
3.08
0.76
0.40
0.40
3.09
2.71
2.05
0.40
0.73
29.04
2.05
1.41
69
7.459
P/E ratio (avg)x
19.42
22.32
23.36
23.10
26.98
25.85
28.18
29.03
27.39
29.08
8.680
28.18
26.41
64
12.36
EV/EBITx
42.08
49.09
56.35
58.73
68.62
73.69
70.36
67.48
64.39
63.65
30.34
67.48
64.02
14
9.62
FCF yield (avg)%
24.45
24.56
26.46
27.71
25.97
28.32
29.74
29.17
30.07
28.41
11.16
29.17
28.02
62
11.74
FCF margin%
24.71
22.00
22.29
24.65
25.19
23.83
23.70
23.77
21.48
18.97
3.21
23.70
23.73
89
0.416
FCF / Net incomex
0.398
0.383
0.335
0.292
0.290
0.301
0.305
0.327
0.284
0.265
1.286
0.301
0.303
42
8.98
ROIC%
0.76
1.03
3.71
6.31
4.51
7.38
5.78
6.16
5.73
7.53
21.13
6.16
5.76
53
26.34
Return on equity%
31.85
34.75
33.35
35.95
36.15
38.21
37.51
37.56
36.89
37.82
26.37
37.56
36.52
69
16.22
Return on assets%
31.34
28.72
27.13
24.21
24.09
22.23
24.47
25.16
25.76
26.02
9.58
25.16
25.46
5
0.03
EPS$
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.56%)
(3.86%)
—
28.61
EPS growth%
32.70
35.55
33.55
33.31
35.89
36.12
33.19
31.14
31.90
33.67
29.21
33.19
33.43
73
0.06
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.04
4.80%
2.05%
—
0.02
FCF per share$
0.05
0.05
0.05
0.07
0.06
0.07
0.08
0.08
0.09
0.10
0.03
8.58%
8.16%
—
0.05
Dividend per sh$
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(3.34%)
(3.24%)
—
3.90
Div yield (avg)%
7.84
9.61
8.06
10.32
11.59
12.51
12.02
12.40
14.92
14.61
12.48
12.51
11.80
53
17.04
Payout ratio%
7.90
6.05
5.56
5.66
7.17
6.86
9.66
11.89
13.55
10.97
23.12
10.97
7.53
62
88.71
Shares (diluted)M
73.45
71.80
66.06
71.08
74.93
77.89
78.16
78.90
78.73
69.66
85.84
(1.45%)
0.13%
81
6.38
Buyback yield%
20.63
22.01
22.79
23.25
25.87
28.85
28.68
28.26
25.27
22.87
9.49
28.26
24.26
26
0.468
D/E ratiox
0.778
0.692
0.618
0.612
0.663
0.680
0.600
0.544
0.557
0.483
1.059
0.557
0.615
29
12.43
Enterprise value$M
4.389
4.581
4.597
4.336
4.260
4.487
4.243
4.601
4.512
4.389
12.66
0.60%
(0.37%)
23
1.407
LT debt$M
5.008
4.799
5.304
5.409
4.989
4.454
4.679
4.908
4.696
5.261
3.232
1.07%
1.53%
66
Revenue
$13.88M
3.66%
1.00×
Cost of revenue
$9.629M
3.76%
1.01×
Operating expenses
$1.636M
3.57%
0.99×
Goodwill & intangibles
16.21%
Spread over hurdle
(1.55%)