50.75
Revenue$M
31.34
33.30
34.94
37.48
39.52
40.88
43.18
44.83
47.09
49.71
53.36
4.70%
5.23%
15
27.48
Revenue growth%
20.54
19.01
18.93
21.30
23.81
21.83
22.50
21.24
21.40
21.59
12.59
21.59
21.35
65
19.13
Gross margin%
5.62
3.23
0.81
1.58
3.52
1.53
2.69
3.19
6.04
6.40
4.98
3.19
3.21
24
8.26
Operating margin%
23.47
23.81
21.25
23.07
23.38
21.27
18.31
17.22
19.37
20.71
11.22
19.37
21.26
83
27.03
Net margin%
19.33
19.07
16.64
14.40
15.20
14.47
12.63
15.58
16.95
18.34
24.72
15.58
16.11
66
28.29
P/E ratio (avg)x
41.03
40.75
47.51
48.90
52.64
52.75
61.16
59.02
59.54
63.87
27.15
59.54
52.69
39
30.61
EV/EBITx
14.44
13.71
13.60
13.25
12.27
12.76
12.57
11.21
12.25
12.40
21.44
12.40
12.67
24
23.43
FCF yield (avg)%
2.61
3.09
2.02
3.32
5.18
3.46
2.52
0.60
2.14
4.75
9.12
2.52
2.85
43
3.92
FCF margin%
14.96
14.26
16.91
19.78
18.93
18.60
18.58
16.77
17.05
18.60
22.35
18.58
17.81
91
0.998
FCF / Net incomex
1.524
1.426
1.440
1.476
1.593
1.783
1.896
2.023
2.140
2.033
1.414
2.023
1.688
14
26.83
ROIC%
19.90
21.22
19.55
20.25
17.50
18.68
17.51
17.85
18.22
15.35
5.29
17.85
18.45
17
15.56
Return on equity%
15.82
16.85
18.01
19.75
22.21
19.85
18.70
16.63
14.36
11.83
6.72
16.63
17.43
68
29.84
Return on assets%
32.82
33.20
36.14
39.08
38.75
39.25
39.84
41.16
38.83
37.36
20.11
39.25
38.79
75
0.09
EPS$
0.06
0.05
0.06
0.05
0.05
0.04
0.04
0.05
0.04
0.04
0.10
(2.80%)
(3.90%)
—
7.58
EPS growth%
32.42
33.03
34.25
33.63
30.83
31.32
28.65
29.78
28.23
30.96
21.02
29.78
31.14
65
0.05
Bookvalue per sh$
0.07
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.08
0.10
0.13
2.21%
3.44%
—
0.05
FCF per share$
0.10
0.10
0.10
0.11
0.09
0.08
0.07
0.07
0.07
0.07
0.06
(5.50%)
(5.29%)
—
0.04
Dividend per sh$
0.10
0.10
0.10
0.10
0.09
0.08
0.08
0.08
0.08
0.08
0.10
(2.45%)
(2.41%)
—
3.85
Div yield (avg)%
11.76
9.88
7.52
5.60
4.11
2.90
5.66
3.15
4.10
3.70
20.72
3.70
4.86
10
19.88
Payout ratio%
17.91
20.25
20.53
19.88
22.36
23.18
21.63
19.51
20.76
19.03
8.11
20.76
20.39
18
188.7
Shares (diluted)M
168.1
182.7
202.8
210.3
218.0
200.1
210.7
195.7
205.4
220.4
191.1
0.22%
2.95%
77
5.28
Buyback yield%
7.42
6.62
4.71
4.98
7.16
6.32
3.56
2.52
3.63
4.04
26.64
3.63
4.84
23
1.784
D/E ratiox
0.151
0.143
0.138
0.156
0.161
0.182
0.188
0.211
0.230
0.236
0.624
0.211
0.171
57
29.30
Enterprise value$M
63.41
66.14
67.72
73.15
85.84
97.49
105.0
111.8
131.5
156.9
10.96
12.82%
9.97%
8
36.85
LT debt$M
42.76
45.56
52.35
62.80
68.01
71.26
85.06
96.65
114.1
114.5
16.46
10.98%
11.45%
83
Revenue
$49.71M
5.23%
1.00×
Cost of revenue
$25.44M
5.41%
1.02×
Operating expenses
$6.929M
4.40%
0.92×
Property and equipment
17.72%
Spread over hurdle
23.72%