112.9
Revenue$M
69.88
73.00
75.22
78.78
82.90
86.62
88.26
91.82
92.65
93.28
120.4
2.39%
3.20%
54
29.79
Revenue growth%
6.76
5.26
5.56
4.22
5.10
3.98
2.83
2.78
4.91
7.74
16.14
3.98
5.00
50
11.58
Gross margin%
19.99
20.97
23.82
26.74
29.48
28.47
27.24
26.35
24.65
24.11
28.08
26.35
25.50
27
16.69
Operating margin%
5.19
4.30
5.62
5.87
7.65
9.40
11.35
11.90
9.92
7.74
10.22
9.92
7.70
44
24.52
Net margin%
1.13
0.40
0.59
0.40
0.53
0.40
0.91
1.22
0.40
0.40
22.71
0.40
0.46
89
36.79
P/E ratio (avg)x
18.20
16.71
17.47
18.66
20.11
18.37
19.96
20.60
18.24
18.06
21.02
18.37
18.31
83
31.89
EV/EBITx
51.11
50.36
57.36
66.49
68.28
73.43
85.61
87.10
103.6
99.69
10.04
87.10
70.85
37
22.38
FCF yield (avg)%
7.81
7.18
7.86
6.18
6.41
6.69
5.21
6.85
9.53
7.36
20.99
6.85
7.01
41
27.27
FCF margin%
13.05
12.61
14.14
15.23
17.10
14.13
11.20
9.75
10.81
13.76
7.47
11.20
13.40
61
0.209
FCF / Net incomex
1.643
1.949
2.037
2.203
2.433
2.915
3.246
3.724
4.002
4.598
0.635
3.724
2.674
15
9.44
ROIC%
5.42
4.50
7.04
6.39
3.61
4.60
2.07
0.40
3.38
0.79
22.69
2.07
4.05
15
8.39
Return on equity%
21.95
19.50
17.35
18.99
17.86
20.12
17.54
18.75
17.54
16.25
21.63
17.54
18.31
84
15.73
Return on assets%
1.67
2.10
2.65
0.40
1.15
0.40
3.13
3.07
1.52
0.40
6.24
1.52
1.60
60
0.07
EPS$
0.08
0.08
0.08
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.08
(3.03%)
(2.57%)
—
17.46
EPS growth%
9.08
6.45
7.42
7.10
5.02
7.50
5.84
7.85
7.05
5.48
11.47
7.05
7.08
16
0.05
Bookvalue per sh$
0.12
0.12
0.12
0.11
0.12
0.12
0.12
0.11
0.11
0.11
0.08
(2.92%)
(0.65%)
—
0.03
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.04
0.06
(6.31%)
(2.46%)
—
0.11
Dividend per sh$
0.13
0.15
0.14
0.14
0.15
0.17
0.17
0.20
0.19
0.18
0.10
3.57%
4.63%
—
9.65
Div yield (avg)%
12.22
14.20
16.48
18.28
18.89
20.61
21.33
22.63
23.58
25.06
20.06
22.63
19.75
31
26.22
Payout ratio%
15.31
15.39
15.40
12.84
11.81
14.42
11.96
11.49
10.62
8.59
21.85
11.49
12.40
46
0.221
Shares (diluted)B
0.476
0.538
0.537
0.602
0.704
0.700
0.808
0.953
1.151
1.219
0.218
11.61%
11.91%
77
14.36
Buyback yield%
23.48
24.83
23.06
25.81
24.49
21.53
23.17
26.02
27.01
29.89
29.05
26.02
24.66
33
1.365
D/E ratiox
0.587
0.533
0.472
0.409
0.427
0.457
0.442
0.438
0.383
0.374
1.050
0.438
0.440
54
66.41
Enterprise value$M
104.2
117.2
123.0
140.0
135.1
134.1
148.8
169.5
176.3
196.9
80.43
7.82%
8.10%
26
16.02
LT debt$M
121.1
114.0
118.1
129.7
134.4
143.8
161.9
148.2
144.0
150.2
100.6
2.23%
1.85%
35
Revenue
$93.28M
3.20%
1.00×
Cost of revenue
$52.21M
3.02%
0.98×
Operating expenses
$17.68M
3.94%
1.07×
Goodwill & intangibles
16.85%