2.721
Revenue$M
43.02
43.41
44.31
45.40
45.13
45.59
46.37
46.41
47.71
47.52
2.786
1.04%
0.93%
37
10.58
Revenue growth%
28.19
30.29
31.20
29.55
26.58
28.10
25.85
25.18
22.71
21.38
13.64
25.18
27.34
53
5.89
Gross margin%
8.19
9.78
9.79
10.81
7.83
7.66
4.77
4.23
3.20
0.40
24.71
4.23
7.74
39
10.37
Operating margin%
17.11
16.21
16.25
15.43
14.81
14.61
13.75
11.64
13.23
16.19
7.01
13.75
15.12
93
14.46
Net margin%
0.40
0.40
0.40
3.17
1.78
4.04
6.27
4.41
7.37
4.89
5.94
4.89
3.61
94
21.01
P/E ratio (avg)x
33.77
36.29
32.64
33.88
36.21
35.12
34.20
37.05
35.40
36.33
36.22
35.40
35.26
23
37.80
EV/EBITx
14.59
13.77
13.24
12.81
13.27
14.16
14.23
15.41
15.55
15.77
30.92
15.41
14.20
23
10.05
FCF yield (avg)%
11.66
12.20
13.93
16.54
18.34
16.79
15.62
15.02
16.82
19.41
19.03
16.79
16.08
43
14.30
FCF margin%
3.11
1.18
0.89
0.40
1.85
2.29
0.40
0.40
1.88
0.85
20.36
0.85
1.03
40
0.587
FCF / Net incomex
1.681
1.717
1.887
2.179
2.442
2.335
2.460
2.705
2.600
2.608
0.716
2.600
2.388
87
14.00
ROIC%
16.04
16.46
15.00
17.07
15.18
13.14
10.83
9.07
6.41
4.05
4.98
9.07
14.07
45
11.77
Return on equity%
23.02
24.09
26.99
25.16
27.34
26.00
28.10
26.18
23.57
21.50
18.83
26.00
25.58
45
21.28
Return on assets%
8.01
10.81
11.57
8.58
6.10
7.99
7.39
8.15
6.62
9.25
12.67
7.99
8.08
40
0.16
EPS$
0.41
0.47
0.55
0.59
0.70
0.68
0.78
0.76
0.77
0.84
0.17
3.74%
8.26%
—
20.24
EPS growth%
7.66
9.67
11.73
11.06
9.86
7.24
6.35
3.74
5.50
5.18
25.25
5.50
7.45
52
0.23
Bookvalue per sh$
0.14
0.13
0.14
0.13
0.15
0.15
0.15
0.14
0.14
0.15
0.16
0.48%
1.06%
—
0.16
FCF per share$
0.31
0.34
0.39
0.44
0.49
0.57
0.66
0.73
0.88
0.94
0.25
14.00%
13.64%
—
0.14
Dividend per sh$
0.25
0.22
0.20
0.17
0.18
0.19
0.20
0.20
0.19
0.20
0.12
2.26%
(3.61%)
—
7.89
Div yield (avg)%
0.79
0.40
0.40
0.40
2.34
4.73
4.79
5.74
3.19
0.40
2.99
4.73
1.57
23
20.97
Payout ratio%
24.70
21.77
20.20
18.09
20.65
18.94
17.85
19.77
17.72
18.79
12.30
18.79
19.35
26
138.3
Shares (diluted)M
165.9
160.4
180.0
205.8
218.7
249.5
257.9
249.0
279.6
282.7
139.3
5.26%
6.14%
9
17.00
Buyback yield%
11.38
11.14
12.56
13.07
15.39
13.73
14.21
13.08
11.84
9.15
24.23
13.08
12.82
15
0.780
D/E ratiox
0.671
0.709
0.688
0.729
0.744
0.741
0.786
0.763
0.861
0.919
1.049
0.786
0.742
68
21.95
Enterprise value$M
43.37
46.67
55.18
66.74
80.71
91.33
101.6
111.6
111.0
128.2
37.99
9.69%
12.79%
35
39.84
LT debt$M
24.15
24.99
27.76
31.26
30.46
35.52
39.08
39.13
46.77
45.42
46.51
8.32%
7.83%
74
Revenue
$47.52M
0.93%
1.00×
Cost of revenue
$26.13M
0.71%
0.98×
Operating expenses
$8.448M
0.63%
0.97×
Spread over hurdle
23.26%