7.657
Revenue$M
35.74
36.94
37.68
38.24
39.43
39.96
42.16
43.91
45.46
45.94
8.419
3.10%
2.99%
57
3.27
Revenue growth%
20.92
23.52
23.54
20.63
22.71
25.51
24.51
24.52
22.52
23.19
6.55
24.51
23.35
21
16.16
Gross margin%
1.10
0.40
1.16
1.15
4.04
1.53
1.65
1.51
0.40
0.40
13.25
1.51
1.15
17
26.84
Operating margin%
11.92
12.01
9.56
8.28
8.34
5.44
7.65
5.80
8.43
5.54
3.19
5.80
8.31
55
13.34
Net margin%
15.36
17.41
19.50
17.29
14.91
17.43
14.57
17.07
15.34
12.78
28.30
15.34
16.22
87
29.25
P/E ratio (avg)x
27.25
25.62
24.65
25.51
27.30
25.81
23.74
23.64
22.03
20.82
13.07
23.64
25.08
31
29.84
EV/EBITx
25.48
27.78
29.60
34.54
39.51
39.63
46.90
52.54
56.19
61.44
24.34
52.54
39.57
85
13.34
FCF yield (avg)%
18.90
19.15
19.08
17.25
19.25
20.61
20.77
18.83
20.16
18.59
11.81
20.16
19.12
88
5.25
FCF margin%
19.32
19.63
18.07
15.59
14.82
15.51
17.20
18.30
17.35
19.65
14.47
17.35
17.71
23
0.220
FCF / Net incomex
0.824
0.962
1.034
1.187
1.178
1.170
1.405
1.443
1.536
1.733
1.708
1.443
1.182
72
14.47
ROIC%
16.71
16.81
19.60
21.72
22.33
24.80
27.09
27.94
26.61
25.73
29.99
26.61
23.57
56
27.55
Return on equity%
8.52
7.15
4.34
2.44
2.48
5.38
4.39
3.40
6.38
8.83
14.34
5.38
4.88
10
13.33
Return on assets%
10.45
8.84
10.79
7.88
6.47
5.72
4.46
5.34
4.14
3.87
6.01
4.46
6.09
85
0.41
EPS$
0.11
0.09
0.09
0.08
0.09
0.09
0.08
0.08
0.07
0.07
0.43
(2.83%)
(3.11%)
—
15.31
EPS growth%
17.74
18.52
17.07
18.60
16.00
15.68
14.63
11.68
14.55
15.60
23.89
14.63
15.84
63
0.14
Bookvalue per sh$
0.38
0.42
0.41
0.41
0.39
0.42
0.43
0.46
0.51
0.58
0.30
8.10%
3.86%
—
0.29
FCF per share$
0.50
0.47
0.52
0.55
0.57
0.51
0.54
0.52
0.52
0.48
0.32
(3.23%)
(0.87%)
—
0.30
Dividend per sh$
0.34
0.32
0.33
0.39
0.38
0.43
0.47
0.51
0.55
0.60
0.07
9.51%
7.08%
—
23.62
Div yield (avg)%
4.77
4.15
5.69
7.24
9.29
10.97
12.84
14.38
17.28
19.25
14.49
14.38
10.13
71
24.04
Payout ratio%
25.84
24.58
25.80
23.03
22.94
20.18
22.56
21.86
20.24
21.31
4.98
21.31
22.75
11
47.88
Shares (diluted)M
52.98
49.40
52.56
51.46
49.65
55.99
55.08
52.21
52.21
58.09
49.52
3.19%
1.32%
12
13.06
Buyback yield%
27.33
24.42
26.86
25.47
27.31
25.44
27.85
25.79
27.09
25.62
10.61
25.79
26.32
61
0.676
D/E ratiox
1.574
1.699
1.717
1.571
1.574
1.673
1.529
1.462
1.477
1.638
0.895
1.529
1.574
70
6.032
Enterprise value$M
50.71
55.92
61.12
67.33
77.09
80.41
78.48
83.53
81.12
79.90
3.863
0.72%
5.80%
94
9.298
LT debt$M
56.30
57.79
57.81
63.21
58.02
53.08
50.21
49.53
50.40
46.25
11.19
(4.43%)
(1.07%)
61
Revenue
$45.94M
2.99%
1.00×
Cost of revenue
$31.43M
2.76%
0.98×
Operating expenses
$6.190M
3.11%
1.01×
Cash and investments
16.17%
Property and equipment
15.88%
Spread over hurdle
22.91%