2.457
Revenue$M
1.513
1.652
1.812
1.969
2.132
2.333
2.509
2.661
2.904
3.104
2.507
7.80%
8.05%
30
5.23
Revenue growth%
22.57
24.85
25.15
23.03
24.74
24.85
23.21
23.60
26.43
26.69
2.47
24.85
24.79
91
9.11
Gross margin%
16.09
17.48
15.05
15.71
17.15
19.79
20.78
20.41
22.44
20.74
21.17
20.74
18.64
33
28.16
Operating margin%
5.92
4.09
6.28
3.67
2.40
4.17
5.86
7.26
8.47
11.09
22.99
7.26
5.89
39
10.89
Net margin%
14.19
13.77
16.28
16.86
19.57
21.90
22.67
23.20
26.08
24.21
27.33
23.20
20.73
56
31.36
P/E ratio (avg)x
29.46
31.19
28.13
26.67
24.21
25.58
25.48
27.39
24.73
25.43
17.05
25.48
26.12
11
20.75
EV/EBITx
30.49
32.80
35.32
39.02
38.48
39.04
43.49
49.56
45.80
51.29
11.99
45.80
39.03
93
7.06
FCF yield (avg)%
0.65
0.40
1.47
2.12
0.40
0.40
0.40
0.40
0.40
0.40
13.47
0.40
0.40
47
5.44
FCF margin%
21.24
22.75
24.26
22.93
24.91
26.36
24.89
24.81
24.50
23.50
25.84
24.81
24.38
69
0.522
FCF / Net incomex
1.389
1.555
1.729
1.939
1.799
2.049
2.229
2.462
2.409
2.652
1.552
2.409
1.994
62
4.28
ROIC%
20.80
20.03
17.77
20.50
22.50
21.05
20.33
18.69
18.67
18.34
14.99
18.69
20.18
75
19.84
Return on equity%
4.17
2.18
0.90
3.77
2.16
4.63
2.24
4.64
4.46
3.73
2.83
4.46
3.75
38
17.31
Return on assets%
5.41
3.90
5.54
4.09
6.26
7.04
8.10
5.76
3.88
2.07
25.91
5.76
5.47
48
—
EPS$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
—
14.68%
11.18%
—
2.53
EPS growth%
12.89
13.12
12.62
10.07
9.75
8.69
7.66
9.66
11.22
12.23
18.01
9.66
10.64
77
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.90%
8.66%
—
0.01
FCF per share$
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.01
0.01
0.02
0.01
0.19%
2.52%
—
—
Dividend per sh$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.80%
8.07%
—
20.48
Div yield (avg)%
20.91
23.42
24.09
26.58
27.92
27.13
29.46
27.94
28.80
30.67
13.73
28.80
27.53
84
26.86
Payout ratio%
23.70
25.37
23.96
23.89
24.91
22.43
24.52
21.77
20.19
23.07
9.09
22.43
23.80
68
107.2
Shares (diluted)M
113.1
132.1
128.7
150.2
158.1
178.9
173.5
200.6
198.9
199.3
109.0
4.74%
5.73%
51
4.84
Buyback yield%
11.22
9.08
8.22
9.09
11.24
9.00
8.01
6.01
6.48
4.13
7.29
6.48
8.61
80
0.369
D/E ratiox
1.379
1.390
1.485
1.563
1.426
1.298
1.262
1.322
1.445
1.437
1.517
1.322
1.408
75
0.446
Enterprise value$M
1.865
1.996
1.769
1.664
1.518
1.536
1.534
1.372
1.474
1.407
1.206
(1.50%)
(2.15%)
36
0.819
LT debt$M
0.718
0.725
0.823
0.880
0.876
1.026
1.057
1.225
1.387
1.549
2.256
12.07%
7.95%
79
Revenue
$3.104M
8.05%
1.00×
Cost of revenue
$2.073M
7.82%
0.98×
Operating expenses
$0.424M
9.13%
1.10×
Spread over hurdle
74.82%