8.184
Revenue$M
48.08
49.84
50.94
53.13
53.47
54.10
56.74
57.99
58.98
59.23
8.723
2.07%
2.36%
90
10.08
Revenue growth%
31.43
30.31
33.23
35.87
37.67
39.46
39.19
41.01
42.76
40.26
23.43
40.26
38.43
13
6.28
Gross margin%
12.20
12.64
13.56
14.04
12.05
14.88
15.21
12.83
15.18
16.26
17.26
15.18
13.80
77
6.19
Operating margin%
30.08
29.37
28.03
30.20
28.78
30.91
32.74
32.92
33.44
30.79
9.86
32.74
30.49
29
15.46
Net margin%
13.63
14.62
16.63
18.60
20.16
17.17
14.68
17.01
16.51
18.63
11.92
17.01
16.82
60
24.62
P/E ratio (avg)x
12.87
14.83
17.41
18.95
18.28
18.64
19.64
19.16
22.34
25.20
20.76
19.64
18.79
60
33.87
EV/EBITx
48.05
47.69
53.25
58.92
66.54
73.55
72.39
71.89
70.54
71.40
37.74
71.89
68.54
35
12.80
FCF yield (avg)%
4.48
6.43
7.59
5.43
3.95
2.87
3.29
0.83
2.61
3.48
25.43
2.87
3.71
79
16.03
FCF margin%
7.42
7.58
8.71
9.79
9.13
8.28
8.00
10.33
10.26
13.20
17.68
10.26
8.92
85
0.271
FCF / Net incomex
1.026
0.976
0.894
0.836
0.841
0.934
0.872
0.856
0.957
1.018
0.976
0.934
0.914
32
9.82
ROIC%
20.84
20.01
21.92
19.41
21.07
21.75
21.50
20.64
19.57
16.91
23.16
20.64
20.74
87
18.56
Return on equity%
14.03
16.12
15.55
15.23
13.30
12.41
9.75
10.62
10.02
12.93
26.66
10.62
13.11
68
14.61
Return on assets%
12.66
13.60
14.23
15.40
14.06
11.10
13.83
15.17
14.68
16.65
19.88
14.68
14.15
26
0.22
EPS$
0.09
0.10
0.10
0.10
0.09
0.09
0.11
0.11
0.13
0.13
0.23
6.71%
3.10%
—
28.94
EPS growth%
10.89
13.33
11.59
10.19
7.80
7.92
9.44
11.85
11.54
12.46
21.76
11.54
11.21
6
0.20
Bookvalue per sh$
0.17
0.16
0.14
0.14
0.14
0.12
0.13
0.13
0.11
0.11
0.05
(4.88%)
(4.03%)
—
0.05
FCF per share$
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.07
0.21
0.61%
1.20%
—
0.13
Dividend per sh$
0.06
0.07
0.08
0.08
0.08
0.10
0.10
0.09
0.10
0.10
0.25
2.89%
4.98%
—
8.71
Div yield (avg)%
11.87
11.50
9.05
6.79
8.86
8.63
6.56
5.56
2.85
0.40
26.05
5.56
7.71
36
16.44
Payout ratio%
18.68
18.72
19.40
18.67
20.71
18.20
15.94
16.35
14.20
16.61
7.08
16.35
18.44
58
176.3
Shares (diluted)M
136.8
134.8
128.2
138.8
122.3
122.6
118.5
111.9
104.6
93.75
176.7
(5.18%)
(3.60%)
20
6.19
Buyback yield%
1.40
1.01
2.19
4.94
1.97
4.73
6.44
8.08
10.82
13.82
21.23
8.08
4.83
11
0.305
D/E ratiox
0.448
0.468
0.435
0.466
0.474
0.489
0.517
0.484
0.489
0.459
0.532
0.489
0.471
94
28.09
Enterprise value$M
15.45
17.80
17.93
21.19
23.93
26.83
31.45
33.02
33.76
38.54
49.02
10.00%
10.12%
70
7.544
LT debt$M
40.55
44.65
43.93
43.65
43.52
45.93
46.30
51.31
50.71
52.44
26.46
3.80%
2.26%
38
Revenue
$59.23M
2.36%
1.00×
Cost of revenue
$29.07M
1.91%
0.96×
Operating expenses
$11.01M
3.46%
1.11×
Cash and investments
17.74%
Spread over hurdle
23.20%