94.30
Revenue$M
129.1
137.7
146.6
156.6
166.0
181.0
197.8
214.8
232.2
251.8
98.54
8.69%
7.56%
15
20.12
Revenue growth%
27.83
27.66
28.59
29.42
30.44
31.75
30.90
28.48
27.24
29.20
4.38
29.20
28.89
86
23.96
Gross margin%
13.29
14.40
15.04
17.47
17.02
16.51
18.17
16.63
14.01
14.01
6.97
16.51
15.78
80
29.67
Operating margin%
17.01
15.65
15.99
17.71
20.40
21.32
20.86
21.31
19.14
21.43
27.11
21.31
19.77
9
5.36
Net margin%
34.58
33.57
32.00
31.07
28.95
26.18
26.39
23.40
26.05
28.61
19.63
26.18
28.78
70
10.18
P/E ratio (avg)x
39.36
41.79
37.78
41.85
37.80
35.81
32.66
32.04
28.51
25.38
12.75
32.04
36.79
62
34.20
EV/EBITx
14.92
16.31
15.54
17.46
18.69
20.37
21.74
25.21
24.58
27.43
20.88
24.58
19.53
41
20.84
FCF yield (avg)%
17.43
16.40
14.21
15.28
18.08
18.36
15.41
15.21
17.97
16.87
20.00
16.87
16.64
84
12.27
FCF margin%
36.64
37.74
39.49
39.76
41.08
39.13
38.82
39.06
36.66
38.92
19.99
38.92
38.99
73
1.040
FCF / Net incomex
1.633
1.454
1.462
1.390
1.421
1.457
1.535
1.628
1.614
1.501
0.635
1.535
1.481
92
22.77
ROIC%
2.50
3.91
2.82
0.40
0.40
0.40
0.40
2.79
4.67
7.47
11.11
2.79
2.64
17
29.48
Return on equity%
22.98
22.70
21.78
20.03
19.70
20.10
18.44
16.89
17.72
15.29
4.71
17.72
19.87
75
11.80
Return on assets%
18.69
16.29
13.65
12.78
10.87
11.59
12.13
11.94
9.38
10.14
12.16
11.59
12.03
38
0.04
EPS$
0.14
0.15
0.15
0.15
0.15
0.15
0.17
0.19
0.20
0.19
0.04
3.76%
3.84%
—
18.40
EPS growth%
32.19
30.53
28.27
27.79
30.53
30.70
31.76
29.23
30.43
28.92
26.94
30.43
30.48
87
0.02
Bookvalue per sh$
0.08
0.08
0.10
0.09
0.10
0.09
0.09
0.10
0.09
0.09
0.04
(1.47%)
1.50%
—
0.05
FCF per share$
0.12
0.11
0.13
0.13
0.13
0.12
0.12
0.12
0.14
0.14
0.06
1.62%
1.21%
—
0.02
Dividend per sh$
0.11
0.11
0.13
0.14
0.15
0.17
0.19
0.22
0.24
0.24
0.07
10.16%
10.31%
—
19.29
Div yield (avg)%
7.08
7.11
8.63
6.22
5.52
3.24
3.12
3.11
2.16
4.20
17.79
3.12
4.86
24
22.60
Payout ratio%
28.01
30.39
28.61
28.30
30.50
32.84
32.06
29.29
28.26
28.58
20.36
29.29
28.95
9
884.1
Shares (diluted)M
777.5
781.0
841.4
891.9
854.1
791.5
865.1
754.6
819.4
786.7
888.1
(1.63%)
(0.22%)
41
21.92
Buyback yield%
5.36
6.75
4.13
1.61
0.40
3.28
5.37
3.14
2.11
0.40
7.79
3.14
3.21
28
0.620
D/E ratiox
1.596
1.718
1.660
1.570
1.455
1.459
1.489
1.613
1.495
1.431
1.275
1.489
1.533
59
144.8
Enterprise value$M
103.0
101.9
100.7
96.03
91.58
98.83
101.7
104.5
96.24
104.4
92.49
2.66%
0.87%
29
134.5
LT debt$M
125.2
137.0
134.3
147.8
151.2
160.6
169.6
189.5
211.3
215.3
51.80
7.32%
6.71%
87
Revenue
$251.8M
7.56%
1.00×
Cost of revenue
$130.0M
7.23%
0.97×
Operating expenses
$42.32M
8.07%
1.05×
Cash and investments
20.64%
Goodwill & intangibles
15.58%
Spread over hurdle
19.03%