15.70
Revenue$M
40.28
41.77
42.91
42.65
42.71
43.03
43.20
44.43
45.75
47.22
16.03
2.03%
1.81%
11
28.94
Revenue growth%
22.31
20.45
18.40
17.02
15.75
18.59
20.56
23.11
21.63
21.80
15.60
21.63
20.50
64
10.05
Gross margin%
21.82
23.33
21.43
23.69
26.22
23.48
24.63
26.84
27.99
27.03
27.56
26.84
24.16
49
22.05
Operating margin%
7.93
10.34
8.27
9.45
12.00
11.89
11.51
12.54
10.80
10.19
18.80
11.51
10.57
43
17.20
Net margin%
5.65
4.86
2.75
1.81
2.57
3.52
1.23
3.00
0.94
0.40
13.15
1.23
2.66
52
8.639
P/E ratio (avg)x
16.60
14.81
12.81
13.78
11.84
10.22
8.846
7.541
7.741
7.044
12.91
7.741
11.03
75
21.55
EV/EBITx
14.34
15.48
17.32
16.87
17.98
17.94
18.51
18.81
17.09
15.67
15.28
17.94
17.21
81
16.83
FCF yield (avg)%
23.68
24.42
23.75
22.94
23.69
20.94
20.11
18.33
17.64
17.26
20.96
18.33
21.94
47
6.96
FCF margin%
16.94
18.90
21.70
19.69
21.26
23.26
20.38
19.92
18.24
18.73
10.05
19.92
19.80
84
1.079
FCF / Net incomex
1.926
2.168
2.218
2.044
2.049
1.921
2.043
2.253
2.569
2.875
0.372
2.253
2.109
36
27.94
ROIC%
9.80
11.10
8.93
6.20
8.54
7.49
6.48
3.74
4.76
6.74
4.89
6.48
7.12
30
22.46
Return on equity%
21.38
23.01
23.87
22.24
21.15
18.50
16.05
19.01
16.78
17.65
29.07
17.65
20.08
43
10.61
Return on assets%
12.25
13.27
12.02
9.85
7.71
5.01
2.06
2.90
4.91
4.87
28.19
4.87
6.36
64
0.07
EPS$
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.08
3.77%
3.96%
—
8.33
EPS growth%
3.64
6.33
8.94
6.41
8.50
7.36
5.05
3.69
4.07
2.45
18.45
4.07
5.69
65
0.03
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
2.83%
1.23%
—
0.02
FCF per share$
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.11
0.10
0.11
0.05
3.49%
5.50%
—
0.05
Dividend per sh$
0.06
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.07
(1.16%)
(3.99%)
—
14.33
Div yield (avg)%
0.40
0.40
2.26
2.64
2.67
1.17
1.61
0.40
0.40
0.40
19.34
0.40
0.79
66
6.44
Payout ratio%
22.43
24.35
24.75
23.58
20.79
18.22
17.00
14.87
15.56
18.09
20.97
17.00
19.51
30
445.8
Shares (diluted)M
365.0
320.5
287.8
303.0
317.7
334.6
319.3
314.0
270.8
251.1
457.3
(4.60%)
(4.78%)
68
15.95
Buyback yield%
26.64
28.76
28.34
30.95
32.44
32.11
30.01
29.11
27.18
28.96
2.23
29.11
29.04
37
0.521
D/E ratiox
1.927
2.170
2.331
2.264
2.395
2.543
2.809
3.185
3.781
4.350
1.774
3.185
2.469
20
23.60
Enterprise value$M
34.57
39.50
39.28
43.21
42.07
41.02
44.04
51.98
49.87
50.16
6.591
3.58%
3.48%
45
11.56
LT debt$M
30.67
31.66
38.14
37.95
45.63
52.70
59.60
62.80
69.07
71.64
4.207
9.44%
10.41%
61
Revenue
$47.22M
1.81%
1.00×
Cost of revenue
$27.65M
1.85%
1.00×
Operating expenses
$8.747M
1.67%
0.99×
Goodwill & intangibles
16.71%
Property and equipment
14.21%
Spread over hurdle
31.64%