6.550
Revenue$M
13.44
13.20
13.53
13.51
13.67
13.97
13.80
13.86
13.74
13.81
6.971
0.19%
0.25%
33
28.25
Revenue growth%
14.23
12.66
10.15
12.27
13.66
13.59
15.98
16.03
15.43
14.17
2.20
15.43
13.92
88
21.72
Gross margin%
19.41
21.35
18.82
18.15
18.06
19.85
22.10
24.51
26.09
27.20
29.40
24.51
20.60
40
27.21
Operating margin%
5.05
5.05
5.50
7.97
9.13
6.42
5.87
8.82
9.94
9.00
16.36
8.82
7.20
32
26.81
Net margin%
18.44
18.23
18.62
18.60
20.27
17.74
15.52
17.15
15.23
17.59
13.22
17.15
17.98
62
13.12
P/E ratio (avg)x
22.59
25.63
27.43
28.11
31.75
33.09
37.11
37.41
36.18
34.97
22.16
36.18
32.42
72
26.13
EV/EBITx
53.92
55.68
61.31
68.98
73.56
70.77
68.17
75.17
79.18
87.45
24.16
75.17
69.87
19
2.73
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
3.20
2.90
2.40
0.40
2.03
18.88
2.40
0.40
28
2.78
FCF margin%
13.57
12.16
10.03
12.80
15.20
16.74
16.63
14.67
14.73
14.78
29.10
14.78
14.70
81
0.830
FCF / Net incomex
2.647
2.828
2.935
3.259
3.742
4.284
4.806
5.555
6.446
6.532
1.266
5.555
4.013
18
26.60
ROIC%
27.85
30.52
33.11
32.06
34.16
36.47
34.29
31.77
29.48
28.06
11.14
31.77
31.91
21
23.59
Return on equity%
19.08
16.31
14.05
14.59
17.56
19.63
18.37
15.39
13.42
11.15
9.33
15.39
15.85
80
26.81
Return on assets%
17.09
18.71
19.11
19.73
19.68
18.28
20.14
22.89
24.78
24.17
20.61
22.89
19.70
35
0.07
EPS$
0.10
0.09
0.09
0.09
0.08
0.09
0.10
0.11
0.10
0.10
0.08
3.22%
0.01%
—
10.04
EPS growth%
12.16
11.63
14.42
15.35
15.90
17.76
18.84
17.38
18.70
16.81
8.08
17.76
16.36
60
0.05
Bookvalue per sh$
0.08
0.08
0.07
0.07
0.08
0.08
0.07
0.06
0.06
0.06
0.08
(6.27%)
(4.15%)
—
0.04
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
4.34%
4.16%
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.41%
0.37%
—
11.18
Div yield (avg)%
7.01
6.01
3.31
0.58
0.70
0.40
2.67
1.03
1.27
0.40
17.49
1.03
1.15
17
23.46
Payout ratio%
10.27
7.87
9.99
8.63
11.46
13.91
15.11
13.21
10.89
11.77
10.78
13.21
11.17
11
70.70
Shares (diluted)M
68.99
68.74
65.90
65.57
68.36
63.71
67.12
66.77
72.74
78.01
74.19
2.68%
2.39%
33
4.90
Buyback yield%
17.07
19.80
19.53
17.56
16.56
17.18
18.86
21.54
18.58
19.52
16.45
18.86
18.72
11
0.758
D/E ratiox
0.395
0.391
0.409
0.380
0.380
0.358
0.410
0.408
0.373
0.340
0.490
0.373
0.386
61
3.479
Enterprise value$M
1.388
1.585
1.815
1.923
2.003
1.976
2.248
2.193
2.448
2.548
4.701
4.93%
6.11%
18
12.95
LT debt$M
8.498
9.033
10.63
10.52
11.47
11.16
12.98
13.63
14.21
14.79
3.005
5.22%
5.84%
47
Revenue
$13.81M
0.25%
1.00×
Cost of revenue
$8.742M
0.18%
0.99×
Operating expenses
$2.456M
0.12%
0.99×
Goodwill & intangibles
16.93%
Spread over hurdle
(4.12%)