12.06
Revenue$M
19.31
20.51
22.19
23.60
25.84
27.46
30.33
33.40
35.91
39.20
12.62
8.69%
8.25%
93
25.82
Revenue growth%
20.84
21.62
20.37
18.10
18.71
19.51
19.41
20.68
21.88
19.10
10.92
19.51
19.94
56
29.59
Gross margin%
14.94
16.49
18.20
19.22
17.80
17.15
15.71
14.48
16.50
19.07
15.94
16.50
16.82
16
13.18
Operating margin%
28.21
30.27
32.05
29.21
28.90
31.62
30.35
30.98
33.45
33.70
24.97
31.62
30.66
57
20.26
Net margin%
14.29
11.92
12.19
9.24
11.60
8.64
8.06
10.42
12.50
11.97
21.01
10.42
11.76
70
11.36
P/E ratio (avg)x
21.33
21.92
23.87
24.73
26.38
28.85
31.77
27.66
27.24
28.48
36.27
28.48
26.81
13
31.51
EV/EBITx
47.40
56.94
62.87
69.26
82.50
87.67
90.92
92.97
101.0
120.1
9.943
92.97
85.09
65
4.84
FCF yield (avg)%
4.61
2.46
1.98
1.73
2.04
2.01
0.40
1.80
0.86
0.40
22.09
0.86
1.89
40
4.61
FCF margin%
10.35
12.96
13.27
15.43
17.85
15.06
13.66
14.49
14.75
14.59
13.17
14.59
14.54
46
0.769
FCF / Net incomex
0.209
0.214
0.216
0.231
0.224
0.245
0.239
0.227
0.256
0.256
1.452
0.245
0.229
89
5.72
ROIC%
29.36
27.55
24.89
22.37
24.35
26.84
28.26
28.51
30.28
30.55
17.83
28.51
27.90
32
21.16
Return on equity%
13.04
11.29
12.57
10.71
12.58
11.88
9.82
12.43
12.09
10.51
29.41
11.88
11.99
21
4.00
Return on assets%
6.62
8.43
8.51
9.81
8.79
10.12
12.00
14.18
13.22
12.59
7.73
12.59
9.96
33
0.03
EPS$
0.09
0.08
0.09
0.09
0.10
0.11
0.11
0.12
0.11
0.12
0.03
2.87%
3.25%
—
20.81
EPS growth%
29.91
32.44
30.60
27.95
26.43
24.91
21.97
21.37
23.86
24.59
15.09
23.86
25.67
54
0.09
Bookvalue per sh$
0.11
0.10
0.11
0.10
0.11
0.10
0.10
0.10
0.09
0.10
0.11
(3.23%)
(0.64%)
—
0.13
FCF per share$
0.12
0.13
0.13
0.13
0.14
0.16
0.17
0.18
0.20
0.22
0.13
10.19%
6.59%
—
0.15
Dividend per sh$
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
8.69%
8.88%
—
3.19
Div yield (avg)%
25.44
27.46
26.89
28.45
30.39
32.24
29.88
28.78
28.35
31.33
4.76
29.88
28.62
27
7.26
Payout ratio%
14.68
17.38
17.55
18.80
19.35
18.26
20.98
22.14
20.04
19.03
23.97
20.04
18.91
34
62.38
Shares (diluted)M
87.75
98.69
97.42
103.9
118.5
131.7
128.8
133.3
126.6
126.9
60.77
1.38%
3.76%
31
5.11
Buyback yield%
9.35
9.89
12.61
10.00
10.73
8.08
5.16
5.06
4.10
3.82
15.00
5.06
8.72
52
1.295
D/E ratiox
0.514
0.544
0.555
0.561
0.523
0.550
0.580
0.526
0.499
0.523
1.541
0.526
0.535
57
24.43
Enterprise value$M
44.14
51.97
52.47
54.59
53.93
56.10
65.58
72.89
84.05
91.66
34.77
11.19%
8.55%
79
10.33
LT debt$M
37.85
39.93
46.85
55.64
55.35
62.31
61.46
65.13
63.19
72.06
25.54
5.42%
6.55%
85
Revenue
$39.20M
8.25%
1.00×
Cost of revenue
$24.61M
7.96%
0.97×
Operating expenses
$6.288M
8.74%
1.05×