8.548
Revenue$M
11.13
11.63
11.62
11.82
12.13
12.63
13.12
13.60
13.72
13.92
9.412
2.79%
2.71%
26
10.51
Revenue growth%
4.09
1.96
1.90
0.40
1.84
3.61
4.02
6.40
3.55
1.68
12.35
3.61
2.76
31
19.60
Gross margin%
15.34
16.76
18.92
21.75
21.18
19.68
17.81
20.59
19.87
17.85
22.64
19.68
19.30
69
5.03
Operating margin%
9.60
7.21
8.07
7.07
7.03
4.57
7.14
8.63
11.61
10.69
10.37
8.63
7.64
63
6.86
Net margin%
11.07
11.97
11.85
13.77
12.99
10.90
10.19
11.77
14.60
12.04
21.42
11.77
11.91
76
35.00
P/E ratio (avg)x
28.95
32.40
35.07
33.36
34.27
38.35
37.87
34.66
37.03
33.62
36.32
37.03
34.47
24
32.35
EV/EBITx
43.89
46.94
49.79
52.83
61.18
60.21
59.15
64.70
74.56
84.02
13.22
64.70
59.68
67
22.96
FCF yield (avg)%
20.43
20.49
20.16
17.74
17.15
19.25
21.16
23.08
22.04
23.83
2.20
22.04
20.46
10
21.73
FCF margin%
27.94
28.49
30.27
30.38
33.28
30.86
30.87
30.78
30.41
29.83
10.28
30.78
30.40
69
1.095
FCF / Net incomex
1.516
1.484
1.443
1.543
1.602
1.667
1.703
1.747
1.855
2.141
1.359
1.747
1.635
58
26.02
ROIC%
12.80
11.62
13.41
15.38
16.23
18.03
16.88
19.56
22.15
23.66
29.94
19.56
16.55
8
2.52
Return on equity%
3.31
6.02
4.11
4.79
6.76
7.08
4.75
5.65
3.61
6.00
11.47
5.65
5.22
16
26.43
Return on assets%
17.62
20.58
20.62
20.06
21.17
22.62
20.14
22.40
21.66
22.76
6.79
22.40
20.89
54
0.21
EPS$
0.14
0.13
0.15
0.13
0.14
0.13
0.12
0.12
0.14
0.15
0.22
1.22%
1.11%
—
18.35
EPS growth%
13.81
15.88
13.02
11.54
8.82
9.54
11.84
11.36
8.39
6.47
10.70
9.54
11.45
22
0.07
Bookvalue per sh$
0.15
0.15
0.17
0.16
0.16
0.15
0.14
0.16
0.16
0.18
0.06
3.02%
2.34%
—
0.10
FCF per share$
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.07
0.08
0.08
0.17
(0.11%)
2.05%
—
0.18
Dividend per sh$
0.14
0.14
0.14
0.14
0.13
0.12
0.11
0.10
0.10
0.09
0.08
(7.02%)
(5.12%)
—
26.69
Div yield (avg)%
18.27
18.51
18.49
18.59
21.33
24.03
23.10
23.75
21.78
21.97
15.59
23.10
21.56
32
17.33
Payout ratio%
26.00
28.38
30.51
30.86
28.69
30.16
27.53
27.42
30.33
29.96
5.27
29.96
29.33
87
30.11
Shares (diluted)M
46.60
53.08
51.02
60.78
64.50
76.35
89.97
102.4
101.7
117.0
30.55
12.64%
10.77%
71
18.11
Buyback yield%
15.24
16.22
18.73
21.41
22.34
24.50
22.31
23.02
25.99
27.62
13.21
24.50
22.33
29
0.320
D/E ratiox
1.624
1.730
1.688
1.780
1.752
1.801
1.749
1.909
2.013
1.999
0.736
1.909
1.766
83
9.935
Enterprise value$M
11.62
12.50
12.49
12.97
12.64
13.52
12.37
12.71
11.57
12.22
6.031
(0.69%)
(0.44%)
38
3.410
LT debt$M
5.534
6.321
7.129
8.088
9.009
8.630
8.497
7.941
8.385
8.577
4.162
(0.98%)
4.15%
52
Revenue
$13.92M
2.71%
1.00×
Cost of revenue
$7.095M
3.10%
1.04×
Operating expenses
$3.167M
2.35%
0.97×
Goodwill & intangibles
19.99%
Spread over hurdle
31.45%