59.16
Revenue$M
64.43
65.73
68.81
70.89
74.11
74.30
76.03
78.87
81.43
83.14
64.52
2.33%
2.63%
32
12.01
Revenue growth%
3.74
4.14
6.89
7.45
6.30
6.29
4.02
2.00
2.79
1.45
28.88
2.79
4.08
43
27.95
Gross margin%
12.82
13.39
12.54
9.99
12.45
14.89
15.30
18.00
16.69
16.76
20.87
16.69
14.14
64
19.64
Operating margin%
21.84
20.73
20.03
18.10
19.26
20.85
20.71
19.31
21.65
22.30
9.73
20.85
20.72
75
12.77
Net margin%
27.55
24.93
26.57
26.72
26.69
23.76
25.97
23.74
21.58
22.60
10.51
23.74
25.45
67
9.855
P/E ratio (avg)x
10.50
11.47
13.09
15.55
16.84
18.85
22.35
26.57
29.41
31.52
22.75
26.57
17.84
41
8.833
EV/EBITx
23.99
23.43
25.38
26.15
29.96
31.40
32.12
36.50
44.03
47.78
18.05
36.50
30.68
39
10.62
FCF yield (avg)%
16.23
19.11
18.73
17.76
17.53
17.03
16.57
14.38
11.82
14.81
25.04
14.81
16.80
71
22.39
FCF margin%
36.33
36.93
38.51
41.27
43.91
42.29
42.23
41.61
43.46
41.02
21.09
42.23
41.44
59
0.306
FCF / Net incomex
1.586
1.485
1.412
1.457
1.429
1.399
1.423
1.330
1.382
1.334
1.357
1.382
1.417
22
21.47
ROIC%
4.89
6.92
7.31
6.33
6.05
5.35
6.35
8.86
6.92
4.94
22.34
6.35
6.34
13
21.24
Return on equity%
17.54
15.32
12.49
10.30
10.90
12.40
9.53
8.09
9.16
11.16
11.56
9.53
11.03
74
18.48
Return on assets%
21.86
22.76
23.04
24.95
27.81
28.75
29.15
30.41
27.43
28.22
5.79
28.75
27.62
70
0.02
EPS$
0.08
0.09
0.10
0.10
0.11
0.12
0.12
0.13
0.13
0.12
0.02
1.94%
3.35%
—
8.46
EPS growth%
0.40
3.13
5.31
4.52
1.63
0.76
2.93
4.72
7.67
9.74
5.56
4.72
3.82
12
0.07
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.03
(4.53%)
(4.68%)
—
0.07
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.15%
0.05%
—
0.02
Dividend per sh$
0.10
0.10
0.10
0.11
0.12
0.13
0.15
0.15
0.18
0.17
0.07
6.79%
5.71%
—
21.63
Div yield (avg)%
17.54
17.01
14.06
14.80
15.62
17.73
19.25
17.47
18.25
18.80
26.87
18.25
17.51
69
11.89
Payout ratio%
19.30
16.76
14.04
12.29
12.00
9.97
11.30
10.12
12.52
11.83
28.55
11.30
12.15
47
569.4
Shares (diluted)M
621.4
566.4
596.0
558.3
554.1
525.2
532.8
553.4
590.6
587.3
577.6
1.17%
0.25%
9
21.36
Buyback yield%
13.23
14.76
15.82
14.61
13.82
16.31
18.64
21.15
23.37
20.46
23.52
20.46
16.06
59
1.242
D/E ratiox
1.567
1.482
1.520
1.348
1.405
1.460
1.345
1.403
1.394
1.409
0.204
1.403
1.407
36
64.07
Enterprise value$M
37.60
39.76
42.57
40.24
38.81
41.13
40.74
46.97
48.82
52.07
81.26
6.05%
3.52%
77
13.33
LT debt$M
90.26
83.16
87.29
85.99
87.57
83.21
87.62
90.57
95.42
96.85
23.28
2.03%
0.99%
83
Revenue
$83.14M
2.63%
1.00×
Cost of revenue
$55.92M
2.47%
0.98×
Operating expenses
$9.736M
3.07%
1.04×
Goodwill & intangibles
16.75%