135.8
Revenue$M
63.15
68.86
73.18
77.64
81.35
85.58
90.94
98.29
103.1
110.3
149.9
6.27%
6.33%
66
9.29
Revenue growth%
6.25
5.32
7.51
5.56
7.22
5.74
7.08
6.29
7.92
6.24
20.71
6.29
6.27
50
21.37
Gross margin%
24.75
24.80
27.13
24.27
24.44
26.41
27.44
26.94
28.07
28.96
9.54
27.44
26.67
66
21.74
Operating margin%
1.98
1.77
4.20
2.91
2.34
1.10
0.40
1.49
3.80
2.81
28.89
1.49
2.16
51
20.73
Net margin%
33.16
30.74
28.67
26.72
27.76
27.96
30.31
29.32
26.87
27.76
8.45
27.96
28.31
50
13.57
P/E ratio (avg)x
9.452
8.440
9.071
9.439
9.943
9.307
8.801
8.863
8.752
8.776
34.28
8.801
8.967
45
10.15
EV/EBITx
17.46
17.42
19.37
18.12
17.75
17.85
19.38
17.43
18.28
17.04
19.55
17.85
17.80
56
13.42
FCF yield (avg)%
14.61
12.36
9.91
7.72
4.92
4.05
6.21
4.74
3.30
5.57
26.54
4.74
5.89
92
19.69
FCF margin%
24.21
21.68
19.36
20.68
21.91
24.61
26.16
28.44
26.79
26.10
8.85
26.16
24.41
68
0.589
FCF / Net incomex
1.439
1.424
1.536
1.668
1.717
1.688
1.650
1.835
1.827
1.992
0.243
1.827
1.678
50
28.13
ROIC%
22.75
24.15
25.33
27.95
26.49
27.49
24.73
26.35
23.92
22.58
17.23
24.73
25.03
80
9.69
Return on equity%
7.77
6.89
4.68
2.12
3.78
3.82
5.35
7.15
7.66
10.28
23.62
7.15
6.12
16
16.16
Return on assets%
24.15
25.05
28.03
28.73
27.03
24.82
24.70
25.28
27.07
27.88
7.39
25.28
26.16
60
0.03
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(4.04%)
(2.82%)
—
16.84
EPS growth%
8.06
6.14
7.07
8.38
10.19
12.18
12.57
12.60
11.20
9.42
20.44
12.18
9.80
37
0.03
Bookvalue per sh$
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.04
3.58%
(0.12%)
—
0.05
FCF per share$
0.08
0.09
0.09
0.11
0.13
0.13
0.14
0.16
0.17
0.20
0.06
10.23%
11.60%
—
0.04
Dividend per sh$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
3.72%
3.21%
—
27.95
Div yield (avg)%
29.00
27.90
28.91
26.99
24.15
24.89
26.77
27.04
26.07
24.60
29.70
26.07
26.88
19
6.65
Payout ratio%
11.02
8.69
10.79
9.00
7.61
10.05
7.25
8.48
10.14
9.61
13.69
9.61
9.31
28
893.8
Shares (diluted)M
826.2
823.0
718.5
723.4
629.3
552.9
583.3
581.7
494.3
487.5
921.2
(4.98%)
(4.71%)
44
8.46
Buyback yield%
30.52
29.15
31.68
32.73
32.52
32.94
30.26
32.64
32.85
31.35
12.23
32.64
32.10
73
0.170
D/E ratiox
1.890
2.073
2.108
2.150
2.411
2.899
3.073
3.391
3.478
3.508
0.817
3.391
2.655
47
120.7
Enterprise value$M
97.33
93.15
81.64
74.43
70.62
61.27
65.34
71.06
73.85
71.68
48.52
0.30%
(3.43%)
85
80.50
LT debt$M
101.9
109.0
96.35
99.86
88.75
92.28
80.23
85.21
74.80
64.46
73.29
(6.19%)
(4.08%)
44
Revenue
$110.3M
6.33%
1.00×
Cost of revenue
$63.51M
6.32%
1.00×
Operating expenses
$22.78M
6.34%
1.00×
Goodwill & intangibles
21.07%
Spread over hurdle
16.80%