0.372
Revenue$M
0.272
0.287
0.307
0.332
0.362
0.386
0.413
0.447
0.469
0.500
0.381
6.71%
7.18%
27
17.49
Revenue growth%
19.76
21.02
18.78
21.71
20.18
19.34
19.65
21.98
20.33
21.20
25.56
20.33
20.25
21
6.70
Gross margin%
32.47
33.69
36.38
34.77
35.49
33.44
32.89
31.86
32.95
33.27
22.87
32.95
33.35
9
26.19
Operating margin%
24.87
26.11
27.03
28.57
28.69
30.56
29.34
29.59
29.54
31.88
11.70
29.59
29.01
37
10.09
Net margin%
8.59
10.82
7.93
6.67
8.50
6.77
7.97
9.02
10.85
13.40
23.88
9.02
8.54
81
16.30
P/E ratio (avg)x
34.81
36.30
36.04
37.00
41.27
46.19
53.62
55.82
59.35
65.18
32.36
55.82
43.73
38
34.26
EV/EBITx
31.49
28.13
28.69
32.01
33.94
34.30
35.72
40.21
39.28
37.23
9.282
37.23
34.12
22
5.27
FCF yield (avg)%
22.33
21.82
20.59
17.71
19.56
20.65
20.91
22.65
25.07
26.17
27.65
22.65
21.37
12
4.87
FCF margin%
36.80
37.09
34.33
36.33
37.30
35.99
35.96
34.21
36.23
34.08
2.56
35.96
36.11
82
1.786
FCF / Net incomex
1.146
1.244
1.223
1.272
1.324
1.384
1.462
1.555
1.514
1.632
0.855
1.514
1.354
83
13.12
ROIC%
12.38
14.78
12.56
15.12
15.16
17.85
16.52
15.94
14.87
16.99
18.98
16.52
15.14
41
15.67
Return on equity%
23.24
25.21
25.43
24.19
23.72
24.55
25.97
24.67
22.24
19.94
22.47
24.55
24.37
92
21.19
Return on assets%
8.47
10.44
7.82
8.96
8.42
6.82
7.04
6.05
3.77
1.41
2.63
6.05
7.43
26
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
(0.85%)
(0.62%)
—
10.33
EPS growth%
4.84
7.45
4.89
5.57
3.75
1.18
2.70
2.73
0.40
1.63
3.23
1.63
3.24
92
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
11.13%
9.55%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
(3.80%)
(2.03%)
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
3.83%
3.99%
—
6.48
Div yield (avg)%
2.73
0.87
3.14
1.00
1.53
0.40
2.07
0.40
0.58
0.40
5.63
0.40
0.93
22
27.86
Payout ratio%
6.12
5.46
3.06
0.40
0.40
0.87
0.40
0.40
2.81
5.69
21.34
0.87
1.84
26
9.169
Shares (diluted)M
9.057
9.367
8.850
8.056
7.172
6.931
6.946
6.023
5.266
5.415
9.087
(5.46%)
(4.42%)
48
7.13
Buyback yield%
30.30
32.86
32.83
30.43
29.06
28.59
29.38
27.22
28.43
28.56
16.91
28.56
29.22
23
0.406
D/E ratiox
0.947
1.005
0.930
0.901
0.948
0.876
0.894
0.912
0.814
0.866
1.062
0.876
0.907
9
0.434
Enterprise value$M
0.151
0.154
0.167
0.168
0.153
0.149
0.143
0.131
0.141
0.132
0.123
(2.97%)
(1.66%)
78
0.224
LT debt$M
0.163
0.158
0.163
0.179
0.196
0.182
0.205
0.192
0.218
0.240
0.433
4.14%
4.67%
21
Revenue
$0.500M
7.18%
1.00×
Cost of revenue
$0.350M
7.18%
1.00×
Operating expenses
$0.064M
7.31%
1.01×
Spread over hurdle
(0.25%)