10.29
Revenue$M
9.024
9.280
9.234
9.254
9.568
9.541
9.859
10.07
10.11
10.17
10.94
1.23%
1.35%
44
20.10
Revenue growth%
33.28
35.91
35.48
34.85
34.90
35.69
38.42
38.47
36.93
35.72
12.83
36.93
35.70
23
14.02
Gross margin%
30.45
29.74
27.29
29.62
31.76
28.91
28.55
30.41
32.72
32.53
21.30
30.41
30.07
15
3.97
Operating margin%
14.25
14.94
13.24
10.88
8.72
9.25
7.24
4.75
7.13
7.14
15.21
7.14
8.99
32
19.48
Net margin%
7.79
10.44
9.64
10.51
11.32
10.17
7.88
5.42
7.79
5.16
27.21
7.79
8.76
74
13.50
P/E ratio (avg)x
4.899
4.635
4.815
4.473
4.695
5.135
5.478
6.097
6.316
6.709
24.39
6.097
5.017
78
23.06
EV/EBITx
32.48
35.13
39.28
41.59
47.79
53.73
62.14
69.84
75.94
86.93
33.41
69.84
50.76
33
12.58
FCF yield (avg)%
18.28
16.19
19.12
20.84
23.12
25.97
25.74
25.70
28.40
29.05
16.75
25.97
24.41
25
26.64
FCF margin%
5.12
3.79
2.43
3.24
5.04
4.42
6.60
7.99
5.85
5.02
19.47
5.85
5.03
7
0.623
FCF / Net incomex
1.033
1.102
1.174
1.295
1.335
1.541
1.593
1.738
2.036
2.273
0.910
1.738
1.438
46
17.01
ROIC%
19.50
19.03
21.33
18.93
21.22
18.33
16.96
14.12
16.89
19.74
7.44
16.96
18.98
43
18.27
Return on equity%
5.78
6.66
6.18
3.71
5.13
2.16
0.68
1.89
0.95
0.40
16.57
0.95
2.93
67
14.15
Return on assets%
14.00
13.05
12.84
14.70
14.21
16.58
17.65
20.21
23.16
25.15
18.31
20.21
15.64
30
0.02
EPS$
0.10
0.11
0.12
0.12
0.14
0.13
0.16
0.16
0.17
0.17
0.03
4.43%
6.31%
—
15.46
EPS growth%
34.55
37.02
34.78
32.38
31.50
28.96
27.30
29.48
30.02
27.12
4.79
28.96
30.76
55
0.05
Bookvalue per sh$
0.07
0.08
0.08
0.09
0.10
0.11
0.13
0.15
0.17
0.18
0.07
11.43%
10.08%
—
0.02
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
6.52%
4.53%
—
0.03
Dividend per sh$
0.08
0.09
0.09
0.10
0.11
0.12
0.15
0.14
0.16
0.15
0.04
6.66%
7.56%
—
11.44
Div yield (avg)%
10.71
9.72
7.78
5.80
6.28
5.73
8.67
9.88
8.18
8.37
27.30
8.37
8.28
70
10.91
Payout ratio%
16.14
16.72
13.91
11.11
9.62
10.68
7.79
5.02
4.97
2.27
5.50
5.02
10.15
72
59.99
Shares (diluted)M
40.36
37.68
32.34
34.11
32.47
29.71
28.18
29.23
28.84
30.23
58.82
(1.42%)
(3.94%)
24
10.63
Buyback yield%
4.41
6.02
7.24
9.33
11.37
8.71
9.11
7.66
9.74
11.17
24.00
9.11
8.91
57
1.227
D/E ratiox
2.230
2.630
2.640
2.528
2.880
2.959
3.439
3.339
3.798
4.289
0.713
3.439
2.919
25
8.147
Enterprise value$M
3.735
3.773
3.761
3.971
4.391
4.467
4.754
5.000
4.928
4.938
1.946
2.38%
3.72%
7
8.223
LT debt$M
13.79
15.68
16.23
19.71
21.01
22.88
27.09
26.78
30.86
33.86
4.466
10.02%
11.52%
21
Revenue
$10.17M
1.35%
1.00×
Cost of revenue
$6.696M
1.44%
1.01×
Operating expenses
$1.555M
1.49%
1.01×
Goodwill & intangibles
17.57%
Spread over hurdle
(2.22%)