8.119
Revenue$M
8.559
9.300
10.16
10.99
11.92
12.57
13.32
14.05
14.81
16.09
8.902
6.18%
7.30%
15
5.00
Revenue growth%
13.25
15.19
12.44
13.68
13.94
16.67
15.76
16.06
17.33
15.25
18.83
16.06
15.22
8
6.62
Gross margin%
16.86
18.42
20.98
22.56
22.24
23.28
23.80
21.39
22.62
20.16
5.95
22.62
21.82
87
29.64
Operating margin%
2.93
2.01
1.30
0.40
0.40
0.58
0.40
0.94
2.69
0.67
13.20
0.67
0.80
32
10.95
Net margin%
25.94
28.77
27.36
25.86
28.03
26.61
29.57
31.64
32.43
33.66
15.28
31.64
28.40
80
6.148
P/E ratio (avg)x
42.10
46.95
45.54
52.09
51.84
56.72
56.43
56.04
61.10
61.92
29.67
56.72
54.07
70
29.25
EV/EBITx
35.54
38.18
42.79
42.34
47.02
53.03
51.32
52.44
57.87
56.24
10.52
53.03
49.17
64
13.64
FCF yield (avg)%
24.59
26.32
25.33
24.52
21.59
19.26
16.59
16.26
13.96
16.58
18.58
16.58
20.43
13
21.30
FCF margin%
20.99
21.20
20.96
20.60
20.27
19.47
18.54
21.16
18.40
20.09
8.28
19.47
20.44
20
0.915
FCF / Net incomex
0.584
0.544
0.481
0.506
0.543
0.540
0.529
0.578
0.533
0.584
1.769
0.540
0.542
83
20.99
ROIC%
23.21
23.88
26.62
28.02
30.05
27.55
27.02
25.30
27.09
26.64
13.97
27.02
26.83
73
19.97
Return on equity%
15.80
18.50
18.06
15.13
17.68
16.27
18.90
19.83
19.12
21.94
11.02
19.12
18.28
16
28.10
Return on assets%
9.27
8.53
6.87
4.49
3.99
6.32
7.45
7.59
7.35
8.59
18.54
7.45
7.40
66
0.21
EPS$
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.24
(2.13%)
(4.09%)
—
11.15
EPS growth%
27.40
25.18
25.46
23.47
25.78
28.12
30.54
29.30
31.67
32.65
15.38
30.54
27.76
91
0.04
Bookvalue per sh$
0.15
0.17
0.20
0.22
0.26
0.31
0.31
0.33
0.39
0.40
0.16
8.82%
10.09%
—
0.12
FCF per share$
0.05
0.06
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.26
3.17%
0.25%
—
0.18
Dividend per sh$
0.37
0.38
0.41
0.47
0.45
0.46
0.52
0.48
0.45
0.51
0.07
2.75%
4.00%
—
26.64
Div yield (avg)%
10.14
11.02
13.03
14.96
15.73
18.04
18.70
17.34
16.21
16.38
23.77
17.34
15.97
79
7.94
Payout ratio%
10.48
10.48
11.99
14.44
15.12
15.52
17.17
19.61
19.98
17.26
8.36
17.26
15.32
15
41.70
Shares (diluted)M
49.09
47.19
52.37
55.99
61.18
64.44
71.18
77.41
73.81
70.92
42.70
3.00%
3.19%
24
6.59
Buyback yield%
15.42
15.22
12.84
12.78
14.43
16.42
13.85
11.99
9.63
8.88
25.01
11.99
13.34
22
0.194
D/E ratiox
0.723
0.847
0.914
1.039
0.985
1.020
1.159
1.304
1.506
1.541
0.572
1.304
1.030
18
3.568
Enterprise value$M
9.106
9.134
9.456
9.392
8.517
7.931
7.621
7.160
7.975
8.677
5.881
0.37%
(0.17%)
72
16.30
LT debt$M
15.15
16.48
17.31
18.05
15.83
15.49
14.67
13.75
13.29
11.66
6.962
(5.94%)
(2.84%)
23
Revenue
$16.09M
7.30%
1.00×
Cost of revenue
$11.26M
7.30%
1.00×
Operating expenses
$2.699M
7.04%
0.98×
Spread over hurdle
(4.09%)