4.998
Revenue$M
10.38
10.53
10.57
10.80
10.90
11.09
11.22
11.28
11.33
5.273
6.038
0.96%
1.31%
33
27.50
Revenue growth%
30.15
27.43
28.71
27.13
27.08
26.92
27.73
27.85
30.14
9.75
20.62
27.73
27.79
81
9.11
Gross margin%
23.17
26.16
23.51
23.28
22.98
22.06
21.73
21.46
24.00
21.22
26.48
22.06
23.07
74
13.58
Operating margin%
24.14
25.07
24.69
23.37
21.95
21.26
21.75
21.61
22.80
27.86
28.34
21.75
23.08
56
14.73
Net margin%
8.52
9.95
8.93
9.42
8.50
10.35
9.00
11.62
8.67
19.97
28.13
9.00
8.97
17
36.86
P/E ratio (avg)x
12.91
14.71
13.80
15.86
15.74
17.68
20.46
22.23
23.41
25.98
10.60
20.46
15.80
5
34.68
EV/EBITx
19.44
18.54
18.42
19.97
18.57
17.49
19.01
19.99
21.29
6.776
29.55
19.01
19.23
63
5.54
FCF yield (avg)%
24.73
24.58
23.43
20.53
17.82
16.09
18.54
20.38
19.75
25.39
17.26
18.54
20.46
87
14.04
FCF margin%
2.15
0.40
1.54
2.12
0.40
3.28
4.86
6.14
6.65
26.81
27.16
4.86
2.56
61
1.288
FCF / Net incomex
0.388
0.349
0.372
0.374
0.384
0.380
0.356
0.347
0.340
1.585
1.682
0.356
0.373
46
14.37
ROIC%
12.92
15.39
15.16
12.75
14.17
11.81
10.35
11.33
12.34
10.16
27.94
11.81
12.83
12
12.00
Return on equity%
25.72
22.88
22.22
21.72
19.72
22.40
23.24
23.50
21.53
17.53
14.67
22.40
22.64
16
28.19
Return on assets%
23.99
22.57
20.96
22.83
20.36
22.06
23.39
22.42
20.78
21.27
24.65
22.06
22.45
95
0.02
EPS$
0.12
0.14
0.17
0.18
0.19
0.19
0.19
0.21
0.21
0.02
0.02
3.84%
7.97%
—
5.27
EPS growth%
17.77
14.93
17.08
15.68
13.35
13.85
15.81
13.04
11.12
15.58
6.07
13.35
15.31
52
0.05
Bookvalue per sh$
0.09
0.10
0.11
0.10
0.11
0.10
0.09
0.09
0.10
0.06
0.05
(1.19%)
(0.78%)
—
0.10
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
0.09
0.14%
1.46%
—
0.04
Dividend per sh$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
(4.46%)
(5.76%)
—
20.83
Div yield (avg)%
10.80
8.66
9.74
9.33
8.68
9.08
6.97
7.92
9.63
23.47
19.98
8.68
9.21
51
20.06
Payout ratio%
9.52
7.41
8.26
5.80
4.11
4.17
5.83
3.43
3.44
2.32
9.18
4.11
5.82
78
65.32
Shares (diluted)M
94.40
93.73
105.7
98.00
99.13
105.4
114.3
128.1
147.2
65.95
64.79
8.47%
6.29%
92
6.57
Buyback yield%
26.35
28.25
31.05
29.81
30.67
30.67
29.92
30.78
30.41
15.87
28.25
30.67
30.16
63
0.327
D/E ratiox
0.526
0.532
0.493
0.487
0.460
0.473
0.451
0.484
0.548
1.754
1.798
0.473
0.486
28
5.604
Enterprise value$M
5.562
5.882
6.225
6.204
6.098
6.104
6.631
6.493
6.308
2.380
1.284
0.33%
(0.02%)
66
2.572
LT debt$M
6.641
7.439
7.272
7.470
7.985
8.554
8.521
8.841
7.970
7.917
8.192
1.30%
0.58%
35
Revenue
$11.33M
1.31%
1.00×
Cost of revenue
$7.094M
1.36%
1.00×
Operating expenses
$2.141M
1.12%
0.98×
Goodwill & intangibles
13.28%
Spread over hurdle
(1.73%)