19.82
Revenue$M
53.68
53.59
54.72
55.94
54.63
55.17
56.10
57.20
56.07
55.43
22.13
0.29%
0.56%
38
22.82
Revenue growth%
12.18
12.12
11.07
12.43
13.30
12.95
14.26
13.84
10.86
10.55
22.31
12.95
12.31
73
17.35
Gross margin%
2.92
3.46
3.95
5.80
3.47
3.95
2.78
5.18
7.76
5.65
29.30
5.18
3.95
56
29.83
Operating margin%
9.54
11.19
10.10
12.35
11.36
8.70
8.49
6.51
7.51
7.49
22.22
7.51
9.12
32
20.57
Net margin%
23.86
21.22
20.83
19.04
16.12
15.81
17.56
17.65
18.68
19.76
20.34
17.65
18.86
38
29.51
P/E ratio (avg)x
13.89
16.64
19.06
20.04
23.63
24.18
24.31
25.11
25.43
26.34
9.388
25.11
23.91
70
8.729
EV/EBITx
31.36
35.64
39.94
40.11
40.81
44.70
42.69
46.88
48.34
49.83
30.02
46.88
41.75
25
6.67
FCF yield (avg)%
15.63
16.26
17.13
16.66
16.03
16.40
18.54
16.87
17.26
18.44
21.00
17.26
16.76
65
9.59
FCF margin%
9.95
9.03
11.06
13.59
15.78
18.70
20.81
19.44
19.70
20.29
20.82
19.70
17.24
39
0.725
FCF / Net incomex
0.810
0.780
0.858
0.838
0.829
0.881
0.773
0.746
0.775
0.702
1.528
0.773
0.795
43
18.59
ROIC%
29.11
28.26
29.93
27.17
25.81
28.69
29.90
32.35
34.55
35.68
29.14
32.35
29.51
78
5.51
Return on equity%
20.22
17.49
19.61
19.48
19.66
19.69
17.51
17.14
19.69
18.87
24.72
18.87
19.54
87
21.33
Return on assets%
16.51
13.63
12.21
13.69
16.33
17.38
18.76
20.90
19.40
19.72
8.74
19.40
16.94
17
0.09
EPS$
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.06
0.10
1.02%
4.68%
—
13.24
EPS growth%
19.46
21.46
21.50
21.47
21.27
23.26
20.93
21.51
19.60
21.87
12.99
21.51
21.46
58
0.12
Bookvalue per sh$
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.05
5.46%
0.90%
—
0.03
FCF per share$
0.21
0.20
0.19
0.22
0.20
0.19
0.21
0.20
0.23
0.25
0.11
3.69%
3.20%
—
0.12
Dividend per sh$
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.08
0.09
0.09
0.03
8.33%
9.81%
—
12.86
Div yield (avg)%
27.24
27.03
25.10
26.01
27.16
26.92
24.97
23.15
23.76
25.35
23.79
24.97
25.68
12
10.10
Payout ratio%
15.38
15.53
13.77
11.19
13.51
16.06
14.54
16.18
15.98
13.38
3.43
15.98
14.96
49
142.3
Shares (diluted)M
141.9
134.1
133.6
122.0
123.4
121.9
134.9
129.7
135.3
150.8
136.8
4.08%
1.48%
86
12.33
Buyback yield%
0.40
3.14
2.73
4.01
3.38
1.52
0.40
0.40
0.89
3.14
21.62
0.89
2.13
5
1.736
D/E ratiox
0.844
0.934
0.918
0.999
1.144
1.148
1.209
1.216
1.373
1.377
0.637
1.216
1.146
35
31.01
Enterprise value$M
55.52
54.73
54.43
61.29
65.91
65.56
65.02
67.03
71.59
72.99
22.55
2.06%
3.08%
19
31.83
LT debt$M
42.30
41.82
45.99
46.56
45.97
50.69
52.37
50.68
54.56
55.35
8.777
3.78%
3.89%
26
Revenue
$55.43M
0.56%
1.00×
Cost of revenue
$38.80M
0.56%
1.00×
Operating expenses
$10.24M
0.56%
1.00×
Goodwill & intangibles
16.53%