2.093
Revenue$M
9.265
9.802
10.02
10.46
10.76
11.35
11.83
12.46
12.64
13.33
2.227
4.38%
4.03%
6
9.16
Revenue growth%
22.38
19.47
16.81
19.65
18.51
17.55
19.21
16.46
15.17
16.04
3.99
16.46
18.03
72
10.98
Gross margin%
18.91
16.37
16.90
16.61
14.96
14.02
14.11
13.55
13.29
14.37
20.05
14.02
14.67
83
19.86
Operating margin%
12.40
10.92
9.83
9.71
10.85
8.44
9.60
10.74
10.19
10.21
15.34
10.19
10.20
89
29.89
Net margin%
1.25
3.38
3.25
4.19
2.95
0.82
1.97
0.81
0.40
2.50
12.31
0.82
2.24
50
33.08
P/E ratio (avg)x
31.88
29.66
29.91
30.56
34.18
35.57
36.22
40.63
38.49
38.53
37.75
38.49
34.88
29
8.374
EV/EBITx
20.43
22.04
20.93
21.65
22.94
23.27
24.14
25.44
30.13
32.30
22.77
25.44
23.11
13
17.24
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.13
2.72
8.83
0.40
0.40
86
27.90
FCF margin%
11.11
11.72
10.75
9.09
7.79
5.23
3.17
1.79
0.74
0.40
22.07
1.79
6.51
20
1.714
FCF / Net incomex
0.979
0.838
0.723
0.635
0.562
0.576
0.489
0.486
0.421
0.413
0.141
0.486
0.569
65
6.31
ROIC%
11.02
10.22
12.33
10.07
11.84
12.82
12.04
10.34
12.74
11.73
11.93
12.04
11.78
49
7.32
Return on equity%
4.60
5.93
3.74
4.42
7.13
4.72
4.43
5.41
3.59
0.83
7.61
4.43
4.52
68
15.36
Return on assets%
3.89
2.43
3.95
6.20
8.03
7.26
4.95
4.91
7.11
6.74
23.45
6.74
5.57
18
0.08
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.08
4.26%
2.50%
—
2.83
EPS growth%
24.36
24.76
24.31
23.64
26.44
25.72
28.30
27.56
28.01
27.18
4.88
27.56
26.08
64
0.06
Bookvalue per sh$
0.11
0.11
0.12
0.13
0.15
0.14
0.15
0.16
0.18
0.19
0.10
5.74%
6.11%
—
0.12
FCF per share$
0.07
0.06
0.06
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.05
(2.47%)
(1.91%)
—
0.03
Dividend per sh$
0.06
0.07
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.07
0.17%
3.97%
—
3.28
Div yield (avg)%
17.64
20.11
20.37
22.75
22.57
20.27
18.77
16.66
14.55
15.91
24.67
16.66
19.44
42
14.28
Payout ratio%
21.77
22.09
22.31
24.16
23.10
20.64
23.33
24.32
25.43
27.68
27.67
24.32
23.22
40
122.4
Shares (diluted)M
163.3
159.2
146.4
137.3
133.9
127.7
126.0
120.7
122.0
118.9
119.8
(2.36%)
(2.59%)
39
11.12
Buyback yield%
17.10
16.65
14.63
17.56
17.10
19.08
17.04
19.00
16.69
14.69
3.16
17.04
17.07
93
0.189
D/E ratiox
0.987
0.918
0.962
1.039
1.087
1.182
1.190
1.109
1.170
1.191
1.042
1.182
1.098
14
13.66
Enterprise value$M
8.995
8.309
8.989
8.892
9.221
8.510
7.986
9.228
8.667
8.258
8.534
(2.18%)
(1.16%)
39
15.16
LT debt$M
24.75
26.10
26.05
28.91
30.26
33.73
37.55
45.29
53.93
55.99
7.444
13.09%
10.04%
64
Revenue
$13.33M
4.03%
1.00×
Cost of revenue
$9.331M
4.03%
1.00×
Operating expenses
$1.993M
3.56%
0.96×
Goodwill & intangibles
18.30%
Spread over hurdle
70.81%