0.573
Revenue$M
0.303
0.316
0.325
0.340
0.358
0.379
0.396
0.407
0.428
0.446
0.633
4.47%
4.38%
63
12.89
Revenue growth%
11.89
10.99
12.99
11.59
13.01
15.87
18.00
16.78
18.19
16.01
20.47
16.78
14.44
53
18.12
Gross margin%
10.60
10.03
9.04
7.22
9.24
6.38
6.45
3.77
3.54
5.42
6.09
5.42
6.84
77
9.73
Operating margin%
4.05
2.84
4.86
4.95
7.00
7.35
5.09
3.72
3.17
2.84
16.46
3.72
4.45
89
14.77
Net margin%
18.44
19.77
19.86
16.93
18.33
17.38
18.01
19.65
20.83
19.36
27.60
19.36
18.90
95
33.05
P/E ratio (avg)x
35.87
34.05
35.16
34.43
37.90
36.88
41.15
40.76
40.34
41.05
35.31
40.76
37.39
25
14.21
EV/EBITx
28.31
31.93
32.19
33.48
33.93
31.47
33.01
32.96
36.22
38.18
9.084
33.01
32.98
27
18.15
FCF yield (avg)%
21.00
20.68
23.63
21.98
23.59
24.41
24.11
21.46
21.18
21.50
2.07
21.50
21.74
92
8.63
FCF margin%
7.74
4.83
4.82
2.97
2.03
4.17
5.23
4.69
3.82
5.40
14.28
4.69
4.76
46
0.809
FCF / Net incomex
0.227
0.230
0.239
0.225
0.206
0.193
0.180
0.164
0.176
0.157
0.368
0.176
0.199
95
16.53
ROIC%
23.20
21.99
19.74
22.06
20.79
20.44
19.05
20.64
20.81
22.61
29.35
20.64
20.80
12
12.32
Return on equity%
26.07
28.59
27.31
29.21
29.42
29.81
31.90
31.97
31.11
32.69
22.43
31.90
29.61
48
13.28
Return on assets%
34.70
32.70
32.50
31.84
31.36
29.21
30.12
31.01
31.16
28.73
11.66
30.12
31.26
37
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
4.73%
2.27%
—
15.31
EPS growth%
23.07
23.30
20.59
19.38
21.70
22.27
23.62
22.25
23.83
23.79
26.85
23.62
22.67
21
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
7.04%
6.37%
—
0.02
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
6.29%
4.76%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.72%
1.79%
—
3.68
Div yield (avg)%
27.07
24.85
27.72
24.81
23.07
20.97
23.46
20.60
17.71
18.16
25.31
20.60
23.27
46
26.89
Payout ratio%
22.23
25.05
26.10
27.62
30.07
32.66
31.20
28.90
29.49
31.08
28.50
31.08
29.19
43
26.45
Shares (diluted)M
38.19
43.17
47.53
49.62
55.43
58.01
67.19
75.40
70.22
74.60
26.95
6.12%
7.92%
35
13.54
Buyback yield%
24.69
23.71
21.35
18.91
17.53
17.55
15.86
17.49
14.92
14.14
11.45
15.86
17.54
73
1.702
D/E ratiox
2.049
2.072
2.219
2.299
2.663
2.641
2.652
2.775
2.663
2.750
0.615
2.663
2.647
44
0.478
Enterprise value$M
0.399
0.418
0.472
0.517
0.582
0.573
0.690
0.688
0.706
0.813
0.049
6.92%
8.47%
55
0.583
LT debt$M
0.621
0.615
0.673
0.731
0.743
0.817
0.919
0.899
1.028
0.979
0.539
5.67%
5.94%
35
Revenue
$0.446M
4.38%
1.00×
Cost of revenue
$0.223M
4.41%
1.00×
Operating expenses
$0.085M
4.12%
0.97×
Spread over hurdle
(1.62%)