0.551
Revenue$M
1.092
1.171
1.265
1.345
1.464
1.603
1.737
1.888
1.991
2.166
0.616
8.15%
7.90%
31
4.76
Revenue growth%
17.79
18.28
20.19
18.97
17.60
15.08
15.89
16.87
19.05
16.23
26.04
16.23
17.70
44
8.17
Gross margin%
7.57
8.67
8.54
9.50
7.38
5.58
5.55
4.58
6.66
7.23
13.08
5.58
7.31
25
24.50
Operating margin%
0.40
0.40
0.40
2.03
4.38
6.88
9.55
8.69
9.05
7.91
21.69
8.69
5.63
50
4.04
Net margin%
21.02
21.49
23.07
20.73
20.07
18.63
19.09
18.03
19.27
20.35
14.13
19.09
20.21
92
12.99
P/E ratio (avg)x
6.116
6.433
6.000
5.735
5.813
6.214
5.747
6.012
5.982
6.102
28.30
6.012
6.006
22
37.55
EV/EBITx
16.60
19.05
18.29
21.08
24.37
26.29
25.16
26.49
28.60
32.11
16.64
26.49
24.76
20
10.97
FCF yield (avg)%
6.67
4.39
2.92
5.23
6.24
8.51
10.42
10.73
10.24
10.19
4.14
10.24
7.59
36
21.75
FCF margin%
10.74
10.64
8.68
6.62
4.21
2.22
2.39
0.40
2.17
4.18
17.76
2.22
4.20
47
0.867
FCF / Net incomex
0.712
0.678
0.661
0.681
0.734
0.788
0.927
0.883
0.951
0.972
1.515
0.927
0.761
85
5.74
ROIC%
22.26
25.26
25.19
24.08
23.11
23.77
25.51
23.86
22.83
20.70
27.39
23.77
23.82
44
19.18
Return on equity%
8.84
6.06
7.47
5.21
5.50
8.13
6.93
5.47
8.31
6.38
13.88
6.93
6.65
16
19.67
Return on assets%
9.41
8.53
9.04
7.43
6.82
8.75
6.32
6.69
6.43
3.49
11.46
6.43
7.12
93
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
5.08%
6.73%
—
4.16
EPS growth%
31.71
33.04
35.42
34.28
34.83
36.41
34.91
36.54
34.67
37.34
8.56
36.41
34.87
28
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.02
2.40%
2.35%
—
0.03
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
5.87%
4.35%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
(6.82%)
(4.73%)
—
8.42
Div yield (avg)%
16.94
16.20
14.13
15.07
13.82
15.69
13.37
14.95
15.29
13.70
3.02
14.95
15.01
29
21.21
Payout ratio%
6.74
7.90
5.04
4.48
4.29
3.99
2.52
1.36
3.27
6.21
5.91
3.27
4.38
22
16.30
Shares (diluted)M
16.25
16.55
15.14
15.63
16.38
15.41
15.04
16.73
19.21
17.82
16.62
1.70%
0.28%
51
6.51
Buyback yield%
14.09
16.14
15.01
12.22
12.88
12.48
15.06
12.88
10.05
7.41
17.16
12.48
12.88
94
0.147
D/E ratiox
0.511
0.527
0.552
0.573
0.525
0.553
0.493
0.496
0.467
0.471
0.516
0.493
0.518
71
0.190
Enterprise value$M
1.151
1.005
0.968
1.052
1.004
1.062
1.124
1.088
1.157
1.087
1.285
1.60%
(0.05%)
17
1.335
LT debt$M
3.144
3.334
3.624
4.074
4.066
4.308
4.444
4.478
4.366
4.436
2.231
1.76%
3.97%
49
Revenue
$2.166M
7.90%
1.00×
Cost of revenue
$1.109M
7.41%
0.96×
Operating expenses
$0.533M
8.41%
1.05×
Spread over hurdle
(3.43%)