6.248
Revenue$M
38.52
39.86
41.05
42.38
44.57
46.58
48.78
49.75
52.23
53.52
6.545
3.73%
3.61%
53
14.91
Revenue growth%
24.93
23.32
25.36
27.81
25.02
24.48
21.65
21.77
24.61
27.23
18.72
24.48
24.77
43
21.44
Gross margin%
11.28
8.57
7.96
10.23
11.71
13.95
16.63
18.75
19.34
22.08
10.77
18.75
12.83
9
10.85
Operating margin%
28.01
30.34
29.59
29.86
32.08
31.93
31.35
29.71
26.81
25.88
3.70
29.71
29.79
82
29.47
Net margin%
14.82
12.41
13.01
10.35
8.34
7.16
5.46
5.85
5.74
3.74
4.59
5.74
7.75
35
7.255
P/E ratio (avg)x
14.40
15.59
17.21
17.00
19.41
19.90
20.51
23.02
27.80
29.87
20.07
23.02
19.66
55
19.67
EV/EBITx
12.21
11.35
10.17
9.701
10.10
9.261
8.156
7.034
7.323
6.449
13.71
7.323
9.481
47
5.68
FCF yield (avg)%
25.72
25.67
26.12
24.26
22.42
24.41
27.17
24.56
26.04
28.21
13.73
26.04
25.70
42
16.41
FCF margin%
11.93
9.17
6.61
3.77
4.60
5.01
5.29
6.28
3.62
2.33
29.89
5.01
5.15
31
1.791
FCF / Net incomex
0.461
0.464
0.402
0.392
0.430
0.439
0.481
0.513
0.498
0.464
0.782
0.481
0.462
76
7.55
ROIC%
27.01
26.27
23.89
22.18
24.71
23.90
22.11
22.73
23.59
23.11
23.62
23.11
23.74
10
16.83
Return on equity%
24.56
22.78
24.35
22.51
21.71
20.73
19.09
21.66
22.34
20.22
7.82
20.73
22.02
55
22.87
Return on assets%
21.55
21.02
18.78
20.15
19.10
20.55
18.78
16.29
15.69
13.34
16.27
16.29
18.94
90
0.18
EPS$
0.15
0.15
0.14
0.13
0.14
0.12
0.12
0.12
0.13
0.12
0.20
(2.17%)
(1.38%)
—
22.83
EPS growth%
23.66
26.21
25.80
26.66
29.65
28.96
29.98
32.27
32.12
34.30
23.43
32.12
29.31
64
0.11
Bookvalue per sh$
0.48
0.53
0.57
0.59
0.56
0.57
0.55
0.52
0.57
0.61
0.44
1.67%
3.27%
—
0.50
FCF per share$
0.18
0.19
0.19
0.19
0.21
0.24
0.27
0.25
0.28
0.26
0.18
3.71%
3.90%
—
0.52
Dividend per sh$
0.12
0.11
0.12
0.13
0.13
0.13
0.14
0.14
0.13
0.13
0.12
1.46%
0.28%
—
18.33
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
1.59
0.56
0.59
0.40
0.40
21.01
0.56
0.40
46
8.95
Payout ratio%
14.52
16.17
13.24
14.03
11.23
13.55
11.94
14.49
12.71
15.15
26.29
13.55
13.79
23
54.41
Shares (diluted)M
57.15
55.51
59.41
61.73
66.49
68.17
68.31
66.35
67.58
65.06
54.24
(0.43%)
1.50%
53
14.14
Buyback yield%
3.09
2.89
4.22
2.88
2.21
0.60
0.40
0.40
1.60
0.40
15.77
0.40
1.90
59
0.902
D/E ratiox
0.383
0.417
0.501
0.564
0.591
0.580
0.658
0.753
0.831
0.842
1.510
0.753
0.585
17
19.35
Enterprise value$M
3.834
3.767
3.637
3.451
3.071
2.739
2.963
2.918
2.778
2.579
2.942
(3.43%)
(3.40%)
55
18.49
LT debt$M
29.26
30.85
34.92
34.25
33.24
34.06
34.96
38.65
40.71
42.13
8.148
4.85%
5.33%
89
Revenue
$53.52M
3.61%
1.00×
Cost of revenue
$32.21M
3.51%
0.99×
Operating expenses
$12.67M
3.71%
1.01×
Cash and investments
19.92%
Spread over hurdle
(0.81%)