0.319
Revenue$M
0.359
0.376
0.394
0.429
0.453
0.492
0.514
0.562
0.594
0.639
0.351
7.11%
6.76%
14
22.96
Revenue growth%
26.28
28.37
30.40
28.12
27.51
26.80
28.45
28.94
27.30
29.00
20.45
28.45
28.24
51
23.92
Gross margin%
19.94
18.55
16.01
14.48
15.05
16.04
17.78
20.14
21.85
18.92
13.48
18.92
18.16
42
21.72
Operating margin%
3.68
3.37
4.53
4.89
5.85
3.83
6.51
5.64
5.40
4.37
12.41
5.40
4.71
69
23.04
Net margin%
3.36
5.95
7.82
8.29
6.35
9.31
9.87
12.28
13.12
11.82
17.77
11.82
8.80
45
8.363
P/E ratio (avg)x
15.76
15.43
17.61
19.47
20.14
20.85
20.51
19.99
22.70
22.10
16.50
20.85
20.06
93
14.27
EV/EBITx
42.42
45.19
46.20
47.69
52.14
52.69
56.29
57.98
67.21
65.42
37.12
57.98
52.42
6
3.82
FCF yield (avg)%
3.10
0.74
2.00
1.39
0.40
1.44
1.26
0.40
2.00
3.29
18.34
1.44
1.41
31
17.20
FCF margin%
19.72
21.37
18.55
19.00
19.05
16.92
15.36
15.86
14.48
16.54
2.69
15.86
17.74
43
1.587
FCF / Net incomex
1.294
1.205
1.397
1.376
1.401
1.434
1.554
1.690
1.682
1.611
1.352
1.611
1.417
27
8.92
ROIC%
22.77
24.32
26.23
26.68
24.44
21.46
20.11
18.42
17.44
17.70
26.91
18.42
22.11
30
4.84
Return on equity%
7.08
4.22
5.70
4.18
4.13
3.98
1.00
2.55
3.37
2.37
16.83
2.55
4.05
63
15.58
Return on assets%
7.87
9.14
11.16
10.21
11.62
11.18
8.88
7.37
7.49
6.01
25.82
7.49
9.01
28
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.93%
2.67%
—
16.67
EPS growth%
7.56
7.90
4.96
6.20
6.35
5.79
4.06
3.03
4.33
2.43
12.09
4.06
5.38
81
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.51%)
0.56%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.96%
2.29%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.94%
2.68%
—
21.61
Div yield (avg)%
10.99
9.98
8.30
9.19
6.23
4.32
2.49
1.86
3.37
2.31
16.47
2.49
5.27
77
23.52
Payout ratio%
23.36
22.39
25.22
26.30
24.46
23.69
22.64
24.31
24.48
23.51
8.46
23.69
24.00
15
84.76
Shares (diluted)M
79.28
82.45
82.90
87.31
79.64
84.42
94.40
96.03
89.78
88.52
87.91
2.14%
1.36%
70
12.15
Buyback yield%
14.75
12.32
10.56
13.22
10.43
9.76
6.91
6.70
5.17
7.57
22.13
6.91
10.09
82
1.094
D/E ratiox
1.007
1.049
1.038
1.016
0.878
0.862
0.926
0.875
0.865
0.930
0.646
0.875
0.928
21
0.216
Enterprise value$M
0.380
0.363
0.355
0.368
0.347
0.377
0.388
0.354
0.312
0.329
0.101
(1.09%)
(2.95%)
68
0.618
LT debt$M
0.684
0.651
0.643
0.699
0.697
0.725
0.751
0.829
0.943
1.050
0.080
8.53%
3.70%
56
Revenue
$0.639M
6.76%
1.00×
Cost of revenue
$0.447M
6.76%
1.00×
Operating expenses
$0.130M
6.29%
0.96×
Spread over hurdle
(7.17%)