0.295
Revenue$M
0.875
0.912
0.946
0.984
1.030
1.094
1.117
1.168
1.218
1.278
0.307
4.41%
4.34%
23
17.11
Revenue growth%
30.01
29.94
28.77
28.93
27.22
26.12
28.84
28.37
31.11
28.61
28.81
28.61
28.81
10
14.74
Gross margin%
6.27
5.82
7.80
9.15
8.10
10.34
10.91
11.41
8.55
6.99
28.64
10.34
8.33
30
25.55
Operating margin%
31.74
34.68
35.43
34.09
31.33
34.14
33.80
33.59
35.01
35.40
27.06
34.14
34.12
42
24.14
Net margin%
11.99
11.11
12.25
12.96
12.97
10.18
11.20
11.69
9.03
6.49
29.90
10.18
11.45
33
27.23
P/E ratio (avg)x
22.87
22.30
23.86
27.30
26.11
26.15
27.90
25.85
24.55
23.11
20.43
25.85
25.20
94
32.00
EV/EBITx
5.037
5.359
4.990
4.944
5.217
4.747
4.578
4.083
3.631
3.391
31.81
4.083
4.846
50
26.07
FCF yield (avg)%
14.54
15.23
16.89
19.34
20.65
18.17
16.54
18.28
19.61
19.05
16.67
18.28
18.23
83
19.25
FCF margin%
22.38
21.29
22.86
24.81
25.44
26.70
24.64
25.24
27.48
27.97
15.78
26.70
25.03
58
0.739
FCF / Net incomex
0.376
0.344
0.316
0.323
0.352
0.377
0.359
0.382
0.422
0.428
0.262
0.382
0.368
39
8.16
ROIC%
3.27
4.08
5.65
7.94
6.40
4.20
2.73
5.09
5.40
8.16
13.48
5.09
5.25
62
2.06
Return on equity%
20.00
20.87
18.78
19.91
20.80
19.60
21.18
22.04
24.55
21.79
19.10
21.79
20.83
77
21.06
Return on assets%
10.75
12.59
11.74
12.20
13.11
10.13
9.83
6.98
4.50
2.85
10.51
6.98
10.44
76
0.02
EPS$
0.06
0.06
0.05
0.06
0.06
0.07
0.06
0.06
0.06
0.05
0.02
(3.51%)
(0.59%)
—
5.71
EPS growth%
26.60
23.91
22.54
24.86
25.43
25.58
24.28
22.27
24.25
24.74
8.17
24.28
24.51
80
0.03
Bookvalue per sh$
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.70%)
(2.63%)
—
0.08
FCF per share$
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.10
0.12
0.11
0.01
1.67%
3.89%
—
0.03
Dividend per sh$
0.06
0.06
0.06
0.06
0.08
0.08
0.09
0.10
0.11
0.13
0.02
10.71%
7.81%
—
7.16
Div yield (avg)%
7.75
6.22
4.10
3.55
5.18
7.14
5.12
5.72
8.71
6.56
10.27
6.56
5.97
14
20.90
Payout ratio%
10.90
11.47
8.85
11.83
9.90
11.30
11.34
9.73
8.70
6.96
16.79
9.73
10.40
22
6.022
Shares (diluted)M
7.183
7.413
6.942
7.017
7.653
8.637
8.598
9.610
10.29
11.81
5.990
9.06%
6.18%
30
18.94
Buyback yield%
21.93
19.65
16.86
14.35
17.20
19.33
19.57
19.91
21.01
20.17
8.09
19.91
19.61
92
0.968
D/E ratiox
0.382
0.350
0.333
0.360
0.330
0.314
0.290
0.260
0.248
0.228
1.527
0.260
0.322
45
0.500
Enterprise value$M
0.622
0.696
0.621
0.628
0.606
0.574
0.597
0.587
0.648
0.647
0.553
1.32%
0.48%
33
0.492
LT debt$M
1.006
0.990
0.992
0.969
1.143
1.274
1.399
1.356
1.445
1.473
0.808
5.21%
3.74%
88
Revenue
$1.278M
4.34%
1.00×
Cost of revenue
$0.895M
4.34%
1.00×
Operating expenses
$0.240M
4.54%
1.02×
Spread over hurdle
(3.24%)