0.297
Revenue$M
2.611
2.855
3.162
3.390
3.669
4.025
4.320
4.654
4.989
5.323
0.318
7.73%
8.46%
29
15.36
Revenue growth%
17.47
17.00
17.97
15.73
13.15
13.83
12.93
13.69
14.61
15.08
4.72
13.83
14.84
65
5.92
Gross margin%
11.94
14.85
14.77
16.03
18.87
18.78
20.55
22.72
24.61
25.02
16.09
22.72
18.83
8
6.90
Operating margin%
20.11
17.12
19.69
20.64
20.41
22.14
23.72
21.27
22.70
22.37
12.07
22.37
20.96
13
8.44
Net margin%
5.54
4.53
1.64
0.40
0.40
2.23
4.96
2.40
0.40
2.14
26.49
2.23
2.19
58
26.75
P/E ratio (avg)x
9.804
10.43
11.63
12.27
12.63
13.19
13.62
13.48
14.98
16.67
14.55
13.62
12.91
39
34.23
EV/EBITx
10.00
10.70
10.33
9.184
9.340
8.926
8.929
8.523
8.753
8.768
6.940
8.768
9.057
93
15.62
FCF yield (avg)%
22.88
20.46
22.59
24.21
25.36
27.84
25.37
27.68
27.84
27.14
4.32
27.68
25.36
92
9.14
FCF margin%
18.41
20.59
21.76
24.49
24.70
27.28
28.51
28.07
28.10
29.57
13.01
28.10
25.99
53
0.657
FCF / Net incomex
0.462
0.482
0.524
0.593
0.601
0.580
0.590
0.585
0.558
0.524
0.858
0.580
0.569
77
27.18
ROIC%
16.81
14.97
12.08
13.97
11.50
13.87
13.20
15.54
16.51
17.30
6.11
15.54
14.47
88
3.76
Return on equity%
22.05
20.09
20.90
23.12
20.61
19.54
16.87
15.13
16.03
15.91
10.20
16.03
19.81
14
17.91
Return on assets%
17.42
19.07
18.48
16.35
16.68
15.04
17.13
15.13
15.62
13.81
17.21
15.13
16.52
19
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.59%)
3.14%
—
26.90
EPS growth%
18.83
16.98
15.87
18.17
16.97
19.01
18.98
16.90
15.77
12.94
6.91
16.90
16.98
41
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.95%)
(1.35%)
—
—
FCF per share$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
13.27%
10.05%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.43%)
(1.16%)
—
7.82
Div yield (avg)%
29.59
32.47
31.92
32.04
34.03
36.31
34.45
34.26
35.84
35.02
8.94
35.02
34.14
24
27.83
Payout ratio%
5.17
2.52
3.91
3.02
0.68
2.07
0.40
1.38
3.36
2.39
29.26
2.07
2.46
57
1.416
Shares (diluted)B
2.716
2.789
2.823
2.947
3.010
3.452
4.020
4.890
4.901
4.882
1.396
10.16%
8.11%
85
26.77
Buyback yield%
23.61
23.72
20.82
21.81
22.40
21.15
21.74
24.11
23.32
22.92
5.96
22.92
22.66
33
1.366
D/E ratiox
2.073
2.122
2.296
2.328
2.369
2.143
2.209
2.078
1.965
2.020
1.746
2.078
2.133
64
1.235
Enterprise value$M
1.192
1.254
1.119
1.104
1.155
1.022
1.061
0.917
0.862
0.751
2.462
(8.24%)
(5.67%)
59
2.857
LT debt$M
4.259
4.442
4.582
4.241
4.020
4.065
4.219
3.979
4.386
4.117
3.336
0.47%
0.66%
11
Revenue
$5.323M
8.46%
1.00×
Cost of revenue
$2.807M
8.85%
1.04×
Operating expenses
$0.858M
8.01%
0.96×
Spread over hurdle
72.26%