0.183
Revenue$M
0.176
0.194
0.208
0.226
0.246
0.269
0.298
0.324
0.351
0.375
0.204
8.82%
8.91%
14
19.38
Revenue growth%
22.30
20.80
22.49
21.79
24.26
21.87
19.49
21.61
19.80
21.84
11.05
21.61
21.81
42
6.07
Gross margin%
20.03
22.85
24.41
24.49
24.81
27.41
24.69
22.84
25.26
25.41
23.42
25.26
24.59
75
7.34
Operating margin%
22.28
25.06
24.94
27.53
25.02
24.07
25.66
27.47
27.75
25.20
3.29
25.66
25.13
86
22.83
Net margin%
18.32
20.14
18.57
21.56
21.10
18.52
19.09
18.06
15.17
13.56
25.36
18.06
18.55
65
19.23
P/E ratio (avg)x
15.24
16.56
18.71
19.29
22.74
22.47
24.37
27.70
26.67
30.82
28.43
26.67
22.61
85
9.368
EV/EBITx
10.66
12.06
13.97
13.35
14.52
15.58
15.18
17.74
17.15
18.90
24.02
17.15
14.85
8
22.45
FCF yield (avg)%
22.86
22.83
23.18
24.65
22.60
20.07
17.53
14.98
12.27
13.11
7.62
14.98
21.34
85
9.20
FCF margin%
2.55
1.76
1.09
3.17
5.69
7.82
10.52
11.13
9.75
11.43
7.90
10.52
6.75
48
0.990
FCF / Net incomex
2.772
3.358
3.963
4.042
4.128
4.425
5.368
5.745
6.756
7.255
1.616
5.745
4.276
94
17.67
ROIC%
3.35
3.40
5.59
6.97
7.35
5.69
7.85
9.63
11.90
11.71
15.27
9.63
7.16
19
29.14
Return on equity%
2.52
4.89
4.86
5.11
7.65
8.87
10.35
12.99
11.48
10.28
4.20
10.35
8.26
21
17.99
Return on assets%
20.93
23.76
24.50
25.28
26.18
24.91
26.35
27.10
24.49
24.15
27.95
24.91
24.71
94
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.14%)
(4.45%)
—
5.30
EPS growth%
28.31
26.77
23.93
24.66
25.89
27.88
28.97
28.89
27.66
27.14
9.59
27.88
27.40
10
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.68%)
(1.62%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.19%)
(0.36%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.84%
5.84%
—
14.01
Div yield (avg)%
2.37
4.48
7.11
4.43
5.59
7.92
8.45
8.56
9.05
10.39
7.35
8.56
7.51
61
29.67
Payout ratio%
8.56
10.61
8.68
7.19
7.08
9.91
12.67
12.86
13.87
16.55
27.14
12.86
10.26
5
0.455
Shares (diluted)B
0.577
0.599
0.690
0.803
0.761
0.871
0.966
0.923
1.002
1.063
0.461
6.91%
6.44%
83
4.15
Buyback yield%
2.50
3.41
4.41
1.76
2.67
0.40
0.40
3.06
1.54
1.53
27.61
1.53
2.13
7
1.694
D/E ratiox
1.223
1.249
1.318
1.357
1.492
1.651
1.802
2.074
2.136
2.451
1.549
2.074
1.572
59
0.354
Enterprise value$M
0.361
0.403
0.395
0.372
0.354
0.390
0.438
0.416
0.467
0.488
0.117
6.65%
4.00%
83
0.235
LT debt$M
0.641
0.764
0.894
1.054
1.083
1.061
1.073
1.140
1.238
1.312
0.373
3.91%
7.30%
39
Revenue
$0.375M
8.91%
1.00×
Cost of revenue
$0.262M
9.12%
1.02×
Operating expenses
$0.056M
7.99%
0.92×
Spread over hurdle
34.96%