7.285
Revenue$M
18.20
18.70
19.81
20.62
21.29
22.30
22.84
23.83
24.94
26.40
7.723
4.40%
4.52%
86
25.48
Revenue growth%
1.59
0.40
0.40
3.09
3.89
3.51
6.07
4.20
1.70
4.52
15.47
4.20
3.30
6
23.67
Gross margin%
7.59
9.04
7.43
4.72
2.76
4.56
4.22
4.28
2.97
1.79
15.49
4.22
4.42
57
19.65
Operating margin%
14.17
15.88
15.87
14.84
14.78
14.62
16.95
17.85
19.32
18.56
14.24
17.85
15.88
11
5.04
Net margin%
10.01
9.91
8.06
8.75
7.12
8.09
10.55
11.59
13.39
15.81
23.12
11.59
9.96
39
35.14
P/E ratio (avg)x
7.950
6.943
6.018
6.458
6.591
6.853
7.101
6.920
5.926
6.143
9.240
6.853
6.722
88
8.617
EV/EBITx
7.886
7.443
7.354
6.799
6.251
6.111
6.299
6.633
7.040
6.449
13.21
6.449
6.716
74
10.32
FCF yield (avg)%
7.39
6.88
5.95
8.06
8.06
8.49
6.71
6.66
5.13
5.59
20.30
6.66
6.80
25
11.79
FCF margin%
5.18
4.49
3.43
2.18
4.79
2.68
3.05
2.09
3.31
1.09
2.72
2.68
3.18
62
0.921
FCF / Net incomex
2.176
2.375
2.806
2.769
3.262
3.619
3.836
3.818
4.326
4.337
0.169
3.836
3.440
57
11.79
ROIC%
13.61
15.37
14.14
13.95
11.31
11.11
13.63
14.76
11.85
13.91
4.18
13.63
13.77
11
14.82
Return on equity%
3.74
6.07
8.07
5.32
4.36
1.95
0.40
3.30
3.63
5.73
26.45
3.30
4.05
6
16.29
Return on assets%
8.57
10.62
8.35
7.25
10.08
12.60
14.00
16.05
14.50
15.50
15.79
14.50
11.61
69
0.02
EPS$
0.01
0.01
0.01
0.02
0.01
0.02
0.01
0.02
0.02
0.02
0.02
5.73%
3.97%
—
6.72
EPS growth%
17.99
15.82
17.42
15.05
15.64
16.82
16.92
13.96
14.14
13.17
6.27
14.14
15.73
68
0.04
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.05
0.06
0.03
2.99%
2.83%
—
0.02
FCF per share$
0.04
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.01
8.37%
7.23%
—
0.03
Dividend per sh$
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.07
0.07
0.04
0.88%
3.55%
—
6.32
Div yield (avg)%
34.36
32.37
30.75
27.94
25.21
26.36
23.82
21.15
23.48
25.78
6.89
23.82
26.07
20
14.39
Payout ratio%
14.17
14.97
15.53
17.77
16.65
17.04
19.28
19.28
20.26
17.32
7.39
19.28
17.18
44
506.6
Shares (diluted)M
399.6
362.5
348.6
350.5
366.1
370.7
369.8
400.0
395.4
392.3
482.4
1.39%
(0.77%)
17
9.05
Buyback yield%
15.68
17.48
15.24
16.65
16.17
16.47
17.87
15.50
16.07
17.30
11.79
16.47
16.32
38
0.578
D/E ratiox
2.377
2.816
2.977
3.299
3.687
4.080
4.384
4.623
5.117
5.086
0.636
4.623
3.884
43
16.33
Enterprise value$M
28.71
26.54
24.48
24.72
27.97
29.81
28.77
26.86
24.69
25.23
1.883
(2.04%)
(0.32%)
59
3.731
LT debt$M
23.21
21.66
22.77
22.14
19.32
20.58
17.71
15.28
13.56
14.69
12.24
(5.32%)
(5.18%)
40
Revenue
$26.40M
4.52%
1.00×
Cost of revenue
$15.07M
4.54%
1.00×
Operating expenses
$4.318M
4.09%
0.96×
Spread over hurdle
(2.93%)