0.030
Revenue$M
0.192
0.205
0.226
0.247
0.272
0.291
0.314
0.343
0.381
0.411
0.031
8.56%
8.88%
5
14.68
Revenue growth%
12.01
9.38
8.61
8.62
11.01
12.78
10.18
7.78
7.00
8.39
14.15
8.39
9.00
91
3.37
Gross margin%
8.18
9.20
7.97
10.73
9.44
6.77
4.29
1.66
1.04
3.10
6.09
3.10
7.37
64
20.25
Operating margin%
9.51
8.39
8.94
8.90
7.37
8.26
9.16
12.08
12.30
12.77
27.36
12.08
9.05
57
11.72
Net margin%
13.46
11.70
14.30
13.56
10.87
9.84
11.17
9.73
10.00
8.10
21.25
9.84
11.02
21
13.61
P/E ratio (avg)x
35.17
39.63
38.71
39.02
42.84
47.40
49.60
45.49
48.57
52.73
6.933
48.57
44.17
10
37.69
EV/EBITx
35.40
40.41
40.50
39.79
37.97
42.76
46.18
47.87
45.26
44.09
36.71
45.26
41.63
95
19.58
FCF yield (avg)%
21.83
23.53
26.25
26.52
25.26
22.48
23.74
26.06
23.36
21.74
2.07
23.36
23.63
54
8.66
FCF margin%
22.86
22.74
23.76
25.27
27.46
25.01
22.44
23.58
23.97
21.15
15.99
23.58
23.67
28
0.702
FCF / Net incomex
0.186
0.174
0.175
0.161
0.148
0.142
0.137
0.123
0.120
0.122
0.799
0.123
0.145
85
22.48
ROIC%
2.64
4.48
1.60
4.52
1.79
2.81
5.79
6.16
5.10
7.32
25.01
5.79
4.50
65
28.73
Return on equity%
23.13
20.61
22.85
25.21
23.73
20.84
22.22
23.99
22.76
25.19
9.00
22.76
22.99
50
19.07
Return on assets%
0.40
0.40
2.02
3.26
2.43
0.40
1.43
1.57
0.40
0.47
15.41
0.47
0.95
67
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.43%)
(1.16%)
—
11.84
EPS growth%
7.01
5.54
6.66
4.08
1.44
3.73
2.68
4.22
7.21
6.56
4.02
4.22
4.88
71
—
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
(0.12%)
1.87%
—
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
2.90%
1.64%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.95%)
(1.12%)
—
22.49
Div yield (avg)%
19.81
17.17
19.30
20.61
18.87
18.50
16.26
18.62
20.71
22.47
17.57
18.62
19.08
9
14.44
Payout ratio%
9.96
9.63
10.94
9.75
6.77
9.29
8.35
7.41
7.07
9.21
10.03
8.35
9.25
93
13.30
Shares (diluted)M
18.50
18.37
21.72
23.02
24.29
23.98
27.70
33.15
39.96
43.73
13.11
12.48%
9.18%
46
10.43
Buyback yield%
7.73
9.04
9.20
7.38
4.89
6.93
5.86
8.05
6.22
7.04
21.39
6.93
7.21
25
0.604
D/E ratiox
0.467
0.514
0.463
0.502
0.540
0.467
0.507
0.442
0.460
0.492
0.900
0.467
0.479
24
0.246
Enterprise value$M
0.259
0.247
0.222
0.239
0.226
0.199
0.203
0.208
0.224
0.240
0.162
1.20%
(2.02%)
62
0.327
LT debt$M
0.129
0.120
0.121
0.131
0.120
0.117
0.116
0.128
0.117
0.121
0.406
0.21%
(0.82%)
79
Revenue
$0.411M
8.88%
1.00×
Cost of revenue
$0.288M
8.88%
1.00×
Operating expenses
$0.077M
9.04%
1.01×
Goodwill & intangibles
19.92%
Spread over hurdle
(2.56%)