0.241
Revenue$M
1.089
1.116
1.151
1.171
1.166
1.183
1.187
1.176
1.155
1.162
0.270
(0.06%)
0.77%
32
15.04
Revenue growth%
14.71
12.09
11.16
13.21
13.63
16.12
14.39
13.56
11.05
13.99
3.44
13.99
13.60
36
14.43
Gross margin%
21.16
22.04
20.02
21.84
24.83
25.57
28.15
30.14
29.38
31.52
7.24
29.38
25.20
46
19.87
Operating margin%
12.79
15.06
16.04
18.67
18.01
19.34
17.61
19.04
21.37
23.39
14.67
19.34
18.34
46
22.95
Net margin%
4.23
5.52
5.12
6.19
7.03
7.46
10.19
7.83
10.14
10.60
13.58
10.14
7.25
44
19.16
P/E ratio (avg)x
8.182
8.278
7.039
6.495
5.847
6.072
6.343
6.791
6.110
5.470
28.72
6.110
6.419
78
26.43
EV/EBITx
16.49
16.97
15.64
16.50
16.21
17.20
16.12
17.08
16.28
15.63
24.91
16.28
16.39
8
10.33
FCF yield (avg)%
15.07
18.03
20.41
17.76
19.27
21.92
23.93
22.42
23.60
23.38
21.01
23.38
21.17
20
9.60
FCF margin%
18.45
17.78
18.96
19.52
19.66
18.71
18.51
16.69
14.17
12.39
6.42
16.69
18.48
65
1.590
FCF / Net incomex
0.443
0.508
0.553
0.563
0.587
0.678
0.782
0.911
0.885
1.022
1.409
0.885
0.632
19
17.65
ROIC%
9.60
10.05
10.43
8.86
8.64
8.62
8.43
5.54
7.16
5.85
6.54
7.16
8.63
62
20.23
Return on equity%
4.94
4.21
2.21
4.76
6.34
6.02
4.28
2.78
1.18
2.00
20.39
2.78
4.25
9
15.81
Return on assets%
3.88
2.40
0.66
0.40
0.40
0.40
0.40
3.13
0.40
0.40
25.12
0.40
0.40
35
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.87%
(1.01%)
—
27.49
EPS growth%
26.25
25.19
26.90
27.70
25.83
26.37
25.32
22.53
21.18
19.40
27.27
22.53
25.58
35
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.89%)
(3.72%)
—
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
4.97%
6.07%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.81%
(0.43%)
—
23.70
Div yield (avg)%
30.66
32.58
30.79
31.38
29.14
27.44
28.49
26.86
24.22
23.44
21.48
26.86
28.82
87
29.16
Payout ratio%
23.24
22.91
21.01
19.28
17.85
18.57
20.66
20.32
20.05
17.49
4.04
20.05
20.18
5
84.60
Shares (diluted)M
75.80
74.59
68.15
66.64
69.73
73.17
74.29
81.17
79.88
88.18
87.99
4.81%
0.49%
45
7.47
Buyback yield%
12.84
12.38
12.46
13.75
16.54
15.62
16.56
16.64
17.94
17.21
9.77
16.64
16.08
47
1.787
D/E ratiox
0.712
0.615
0.537
0.577
0.512
0.518
0.552
0.477
0.412
0.349
0.746
0.477
0.528
34
0.443
Enterprise value$M
1.171
1.159
1.076
1.206
1.358
1.373
1.539
1.412
1.364
1.297
0.642
(0.92%)
2.13%
64
0.206
LT debt$M
0.800
0.735
0.788
0.788
0.738
0.676
0.712
0.647
0.585
0.515
0.550
(6.96%)
(4.28%)
72
Revenue
$1.162M
0.77%
1.00×
Cost of revenue
$0.600M
0.69%
0.99×
Operating expenses
$0.245M
0.39%
0.96×
Goodwill & intangibles
16.59%
Spread over hurdle
11.58%