0.798
Revenue$M
0.835
0.881
0.908
0.929
0.973
1.002
1.023
1.053
1.122
1.188
0.823
4.07%
3.89%
81
14.80
Revenue growth%
9.40
7.79
7.81
5.27
7.63
5.02
4.52
2.62
4.02
4.94
15.33
4.52
5.14
26
21.26
Gross margin%
27.00
26.74
25.18
24.12
23.45
26.03
25.71
23.82
22.28
19.51
18.40
23.82
24.65
16
7.44
Operating margin%
20.76
23.73
22.39
19.77
20.83
18.10
17.60
20.11
21.98
19.31
12.84
19.31
20.44
7
10.44
Net margin%
14.69
14.38
15.10
18.01
20.40
19.24
16.96
13.98
13.28
11.20
19.94
13.98
14.90
38
21.25
P/E ratio (avg)x
37.84
43.44
46.57
51.34
59.25
57.15
65.70
66.08
76.30
85.88
19.99
66.08
58.20
91
35.61
EV/EBITx
11.35
10.98
12.68
14.26
14.25
13.59
14.67
15.21
15.74
17.65
33.08
15.21
14.26
41
25.54
FCF yield (avg)%
26.80
26.59
29.57
28.64
26.04
27.38
28.54
25.84
25.79
23.13
10.37
25.84
26.69
50
15.87
FCF margin%
0.40
0.40
0.73
0.40
2.47
0.91
2.19
1.70
0.99
0.40
24.15
0.99
0.82
38
0.955
FCF / Net incomex
1.418
1.323
1.425
1.336
1.306
1.325
1.508
1.673
1.668
1.683
1.521
1.668
1.422
16
3.46
ROIC%
6.99
7.58
6.19
4.02
4.71
2.66
0.40
0.40
0.40
1.78
12.31
0.40
3.34
27
21.12
Return on equity%
1.74
2.14
1.28
0.40
2.82
3.50
5.44
6.20
4.56
4.66
12.46
4.66
3.16
27
23.46
Return on assets%
26.74
27.43
25.73
27.42
28.10
26.58
27.01
27.64
25.98
26.74
10.53
26.74
26.87
7
0.03
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.02%)
(1.47%)
—
12.99
EPS growth%
5.82
3.74
5.35
5.36
6.45
4.99
6.83
5.00
4.29
4.14
18.30
4.99
5.18
81
0.02
Bookvalue per sh$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.01
9.81%
8.16%
—
0.03
FCF per share$
0.08
0.09
0.09
0.09
0.10
0.10
0.11
0.12
0.11
0.13
0.01
5.09%
4.51%
—
0.05
Dividend per sh$
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.02
0.03
0.02
2.99%
0.46%
—
6.81
Div yield (avg)%
15.03
13.66
11.62
13.05
13.56
16.08
13.14
12.13
12.54
10.44
24.63
12.54
13.09
70
3.52
Payout ratio%
21.62
20.33
17.52
16.13
14.15
16.81
19.75
19.57
22.54
20.08
5.64
19.75
19.66
78
9.680
Shares (diluted)M
16.49
17.33
18.50
19.93
20.58
23.03
24.43
26.96
27.21
31.25
9.732
8.71%
8.20%
63
23.01
Buyback yield%
9.57
10.06
12.89
14.39
15.20
15.10
15.71
14.73
15.91
13.86
19.67
15.10
14.56
81
1.439
D/E ratiox
1.430
1.345
1.218
1.160
1.077
1.017
0.994
1.116
1.196
1.330
0.756
1.116
1.178
11
0.239
Enterprise value$M
0.319
0.375
0.417
0.415
0.419
0.424
0.436
0.486
0.539
0.555
0.631
5.78%
7.76%
20
0.340
LT debt$M
0.367
0.376
0.390
0.340
0.363
0.359
0.388
0.402
0.383
0.387
0.571
1.32%
1.28%
32
Revenue
$1.188M
3.89%
1.00×
Cost of revenue
$0.806M
3.75%
0.99×
Operating expenses
$0.259M
4.56%
1.07×
Spread over hurdle
18.47%