48.45
Revenue$M
63.33
62.89
64.28
65.03
65.72
64.47
64.15
64.24
65.36
64.06
51.90
(0.51%)
0.01%
34
18.32
Revenue growth%
12.38
13.83
14.03
13.06
11.62
13.73
14.48
14.60
17.28
15.57
23.89
14.60
13.93
54
4.26
Gross margin%
25.73
28.36
31.20
33.56
34.31
37.06
34.42
36.38
38.52
39.74
25.70
37.06
34.37
32
27.15
Operating margin%
11.50
13.67
12.62
11.72
13.47
12.96
12.09
12.97
12.44
12.13
23.90
12.44
12.53
20
18.19
Net margin%
0.52
0.40
1.68
0.40
3.18
4.21
6.41
6.06
9.02
6.08
14.23
6.08
3.70
10
7.641
P/E ratio (avg)x
23.56
23.86
22.68
20.11
19.43
19.69
19.80
17.91
17.11
16.07
29.92
17.91
19.74
32
6.249
EV/EBITx
23.28
21.83
22.38
20.44
20.16
20.50
21.32
20.44
21.28
23.33
35.19
21.28
21.30
10
28.45
FCF yield (avg)%
15.83
15.40
15.32
16.13
18.77
21.47
18.83
20.54
18.85
18.95
24.64
18.95
18.80
23
26.16
FCF margin%
16.82
18.48
18.01
19.06
21.37
20.58
19.40
17.28
19.00
19.10
13.99
19.10
19.03
69
0.628
FCF / Net incomex
0.547
0.590
0.585
0.557
0.608
0.579
0.593
0.524
0.563
0.500
1.748
0.563
0.571
72
13.28
ROIC%
14.02
11.06
13.81
12.70
10.84
11.95
9.97
8.75
10.64
13.64
20.27
10.64
11.50
83
16.74
Return on equity%
20.91
19.87
19.73
22.05
21.06
19.36
19.43
21.83
20.61
19.23
23.10
19.43
20.24
26
29.60
Return on assets%
29.30
31.98
33.72
32.27
33.74
34.59
37.30
35.50
37.75
38.03
9.15
37.30
34.16
8
0.29
EPS$
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.07
0.31
0.88%
(0.52%)
—
9.16
EPS growth%
30.82
29.23
29.44
30.63
28.88
30.60
28.38
25.98
24.22
23.75
25.81
25.98
29.05
95
0.08
Bookvalue per sh$
0.16
0.17
0.16
0.14
0.16
0.14
0.15
0.14
0.15
0.17
0.32
1.31%
1.28%
—
0.30
FCF per share$
0.09
0.10
0.10
0.11
0.11
0.12
0.15
0.15
0.16
0.17
0.26
9.94%
6.85%
—
0.09
Dividend per sh$
0.35
0.34
0.31
0.33
0.31
0.30
0.32
0.34
0.34
0.35
0.05
2.92%
0.77%
—
26.37
Div yield (avg)%
22.79
20.10
17.16
18.35
21.17
24.10
21.92
20.71
23.60
25.10
7.27
23.60
21.54
76
18.79
Payout ratio%
10.69
10.15
9.12
7.05
6.62
5.39
6.43
7.56
7.89
10.62
21.66
7.56
7.73
33
74.87
Shares (diluted)M
142.8
168.5
180.9
173.6
183.8
202.2
237.6
254.7
290.2
284.6
72.23
9.14%
7.94%
82
21.05
Buyback yield%
11.95
11.04
12.46
9.88
11.39
13.67
11.55
14.09
12.67
14.87
5.68
13.67
12.20
38
0.795
D/E ratiox
1.076
1.211
1.290
1.250
1.438
1.547
1.581
1.737
1.917
1.970
1.546
1.737
1.492
47
47.08
Enterprise value$M
33.99
32.55
33.99
35.94
34.22
35.75
35.50
33.62
35.53
35.58
47.80
0.78%
0.69%
51
18.92
LT debt$M
41.53
46.41
53.14
59.98
59.76
64.86
63.13
71.81
84.03
91.82
19.41
8.97%
8.79%
90
Revenue
$64.06M
0.01%
1.00×
Cost of revenue
$40.49M
(0.18%)
0.98×
Operating expenses
$11.05M
0.55%
1.06×
Property and equipment
19.86%