0.623
Revenue$M
13.17
13.58
13.79
13.81
13.92
14.31
14.63
15.02
15.65
16.12
0.688
2.98%
2.43%
24
16.88
Revenue growth%
16.94
16.53
15.56
14.11
15.42
12.42
13.80
16.03
16.98
15.46
28.99
15.46
15.51
73
25.01
Gross margin%
9.48
9.25
7.77
6.52
8.53
5.61
4.92
3.55
2.12
0.40
18.51
3.55
6.06
9
23.33
Operating margin%
0.40
0.40
1.86
4.20
5.27
2.33
4.61
4.39
2.16
0.41
26.76
2.33
2.24
17
25.35
Net margin%
8.11
6.19
4.04
5.91
4.09
5.35
6.59
6.76
4.56
4.84
21.36
5.35
5.63
75
13.79
P/E ratio (avg)x
18.02
16.45
17.78
18.69
16.99
15.40
15.28
15.47
14.63
13.78
11.67
15.28
15.96
15
21.56
EV/EBITx
33.67
31.11
34.38
33.72
30.49
28.52
28.53
29.13
26.40
25.99
6.996
28.52
29.81
27
7.09
FCF yield (avg)%
14.95
12.84
10.07
9.15
6.69
8.00
5.33
4.77
3.74
6.30
10.69
5.33
7.35
63
7.24
FCF margin%
26.72
23.82
23.10
25.90
27.40
25.65
26.18
28.13
26.70
29.45
12.51
26.70
26.44
31
1.388
FCF / Net incomex
0.374
0.370
0.324
0.328
0.316
0.294
0.255
0.265
0.292
0.261
0.275
0.265
0.305
22
9.24
ROIC%
18.95
18.58
17.85
19.62
20.53
22.10
20.09
19.73
19.35
19.04
17.30
19.73
19.48
90
2.76
Return on equity%
26.09
26.02
26.06
27.46
24.55
27.00
24.41
22.40
23.91
25.40
6.87
24.41
25.71
93
5.34
Return on assets%
31.67
30.36
32.70
31.61
29.34
28.63
27.33
26.40
27.36
28.68
10.67
27.36
29.01
42
0.07
EPS$
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.08
(0.54%)
1.29%
—
9.31
EPS growth%
17.45
15.32
16.75
19.29
17.47
19.18
20.34
19.80
19.08
16.13
17.73
19.18
18.28
9
0.07
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.06
0.06
0.06
0.08
(0.46%)
2.08%
—
0.04
FCF per share$
0.09
0.08
0.08
0.07
0.06
0.07
0.07
0.07
0.06
0.06
0.06
(1.42%)
(4.21%)
—
0.11
Dividend per sh$
0.08
0.09
0.09
0.09
0.10
0.10
0.11
0.12
0.13
0.14
0.06
6.13%
6.89%
—
15.77
Div yield (avg)%
15.55
18.31
19.90
19.15
20.52
19.40
20.06
17.98
16.08
16.27
26.46
17.98
18.73
58
20.78
Payout ratio%
16.60
14.57
13.81
12.57
14.26
11.83
13.78
11.53
14.36
12.82
25.26
12.82
13.79
26
57.10
Shares (diluted)M
78.01
73.99
72.59
78.78
84.80
87.81
92.01
103.5
111.3
116.2
56.93
6.50%
5.09%
76
27.79
Buyback yield%
29.38
30.64
30.36
30.58
29.49
29.12
30.65
29.07
32.07
29.28
12.41
29.28
29.92
20
0.489
D/E ratiox
1.340
1.307
1.326
1.341
1.423
1.271
1.158
1.175
1.113
1.126
1.617
1.158
1.289
14
12.86
Enterprise value$M
3.933
4.351
4.894
5.497
6.186
6.472
6.000
6.253
6.986
6.805
3.238
1.93%
5.30%
8
5.421
LT debt$M
11.60
13.82
16.60
19.02
22.77
23.33
24.76
25.05
26.57
26.21
6.361
2.86%
8.87%
90
Revenue
$16.12M
2.43%
1.00×
Cost of revenue
$11.29M
2.43%
1.00×
Operating expenses
$2.317M
1.37%
0.90×
Goodwill & intangibles
17.08%
Spread over hurdle
(3.22%)