68.12
Revenue$M
62.65
66.10
72.35
77.57
83.69
88.22
95.90
102.7
110.4
118.1
74.40
7.12%
7.50%
88
13.50
Revenue growth%
37.82
38.36
38.99
37.70
40.65
38.00
35.81
34.32
32.89
35.40
9.06
35.40
37.76
37
14.76
Gross margin%
5.80
7.69
7.37
10.06
8.04
10.61
9.21
11.62
11.91
14.17
27.58
11.62
9.63
42
3.58
Operating margin%
21.12
19.73
20.71
23.35
23.56
21.76
19.87
21.37
20.30
19.44
15.46
20.30
20.92
70
8.61
Net margin%
21.52
23.67
24.10
25.64
27.70
25.24
23.66
22.04
22.59
22.93
14.28
22.93
23.67
85
22.60
P/E ratio (avg)x
44.37
48.74
54.70
55.78
57.68
59.01
62.11
69.02
78.97
87.16
35.89
69.02
58.35
47
18.21
EV/EBITx
38.60
36.58
39.47
40.17
43.65
40.95
47.26
52.62
59.03
67.99
23.52
52.62
42.30
36
6.92
FCF yield (avg)%
7.51
7.86
9.51
10.66
9.78
10.95
10.62
9.73
8.55
8.09
9.00
9.73
9.62
53
14.18
FCF margin%
29.70
32.41
30.04
32.77
33.66
31.76
29.10
28.58
27.12
29.69
9.09
29.10
29.87
71
1.489
FCF / Net incomex
1.324
1.368
1.464
1.423
1.484
1.548
1.494
1.523
1.543
1.648
1.445
1.543
1.489
75
15.39
ROIC%
11.43
11.25
10.53
12.04
13.81
15.40
12.69
15.23
17.29
15.79
27.81
15.40
13.25
25
29.23
Return on equity%
33.68
35.33
37.48
35.25
34.86
34.15
31.53
32.37
34.93
33.58
8.08
33.58
34.51
39
27.06
Return on assets%
22.22
24.59
23.13
22.03
19.79
17.12
14.90
14.64
13.43
14.82
12.83
14.82
18.45
74
0.03
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
(3.36%)
(3.93%)
—
17.48
EPS growth%
4.19
6.48
8.92
6.90
7.00
8.83
8.25
7.02
6.94
7.34
20.18
7.34
7.01
82
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.64%)
1.01%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.14%
2.39%
—
0.02
Dividend per sh$
0.04
0.04
0.05
0.05
0.07
0.07
0.09
0.09
0.09
0.11
0.04
10.28%
10.24%
—
5.49
Div yield (avg)%
3.18
3.89
3.79
1.10
2.99
5.13
5.60
2.66
1.52
2.16
26.67
2.66
3.09
7
23.17
Payout ratio%
10.55
8.65
10.00
8.04
5.11
2.61
0.40
1.83
0.40
0.40
5.91
0.40
3.86
11
1.260
Shares (diluted)B
1.062
1.112
1.142
1.254
1.214
1.111
1.042
0.922
0.962
0.973
1.232
(4.33%)
(0.77%)
10
2.42
Buyback yield%
6.35
7.29
7.52
6.51
6.57
6.56
8.01
9.58
12.32
12.25
12.94
9.58
7.41
89
1.062
D/E ratiox
0.861
0.901
0.820
0.884
0.791
0.678
0.660
0.587
0.618
0.636
0.193
0.636
0.734
12
97.61
Enterprise value$M
133.5
149.5
134.7
123.5
129.4
123.1
129.5
142.5
141.5
147.6
16.09
2.66%
0.80%
19
48.84
LT debt$M
147.9
165.7
184.0
180.8
184.7
206.5
210.8
209.5
211.4
231.4
111.2
4.61%
3.96%
59
Revenue
$118.1M
7.50%
1.00×
Cost of revenue
$79.46M
7.77%
1.03×
Operating expenses
$28.91M
7.45%
1.00×
Goodwill & intangibles
16.46%
Spread over hurdle
(4.23%)