0.677
Revenue$M
0.461
0.499
0.548
0.596
0.636
0.679
0.730
0.801
0.851
0.740
0.763
7.38%
7.65%
43
2.34
Revenue growth%
29.22
30.91
28.69
27.60
28.88
29.02
29.95
32.68
32.70
20.18
4.19
29.95
29.59
38
13.99
Gross margin%
0.40
1.48
0.40
0.95
0.40
0.40
0.40
2.88
1.16
14.83
26.43
0.40
0.55
19
18.77
Operating margin%
26.37
27.82
25.91
26.51
29.46
30.21
29.28
30.55
30.07
8.45
3.83
30.07
28.55
81
28.15
Net margin%
1.98
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.19
19.59
0.40
0.40
92
28.38
P/E ratio (avg)x
14.21
13.75
14.92
13.81
12.33
13.70
15.09
14.68
13.57
27.54
21.91
13.70
14.01
12
13.46
EV/EBITx
20.98
24.82
27.76
29.57
28.73
30.13
33.33
38.67
39.62
31.76
17.39
33.33
29.15
75
21.63
FCF yield (avg)%
28.97
30.25
32.68
32.94
32.66
35.35
37.28
36.78
34.18
29.76
19.20
35.35
32.81
69
22.94
FCF margin%
31.20
28.70
28.09
25.54
25.60
23.63
20.98
20.40
22.60
26.54
14.11
22.60
25.57
52
0.726
FCF / Net incomex
0.307
0.319
0.285
0.255
0.240
0.233
0.255
0.258
0.252
0.523
1.449
0.252
0.257
58
17.46
ROIC%
30.65
31.12
28.17
30.84
28.46
31.05
30.64
28.29
25.81
4.72
18.32
28.46
30.20
29
15.13
Return on equity%
9.26
8.17
8.87
7.00
7.25
4.56
7.26
9.57
11.08
15.97
24.62
7.26
8.52
11
14.47
Return on assets%
11.74
13.76
14.59
12.75
14.83
13.09
14.13
11.84
10.78
11.76
28.79
13.09
12.92
53
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
0.01
8.82%
8.99%
—
7.50
EPS growth%
26.66
26.27
25.03
22.31
23.22
20.72
18.96
16.10
13.42
18.62
21.43
18.96
22.76
20
0.01
Bookvalue per sh$
0.01
—
—
—
—
—
—
—
—
0.01
0.01
(7.61%)
(6.09%)
—
0.01
FCF per share$
0.01
0.01
—
—
—
0.01
—
0.01
0.01
0.01
—
1.94%
(0.53%)
—
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
1.00%
(1.01%)
—
17.76
Div yield (avg)%
15.76
15.71
15.84
14.74
16.38
13.91
16.87
18.63
15.65
10.61
29.81
16.38
15.74
94
17.29
Payout ratio%
17.08
17.55
16.70
14.23
12.23
13.64
12.38
10.77
12.62
21.32
24.31
12.38
13.93
75
29.91
Shares (diluted)M
59.35
59.95
58.76
62.20
60.16
71.13
84.75
91.53
108.7
30.01
30.46
11.80%
8.63%
53
21.72
Buyback yield%
6.00
3.26
3.46
3.63
3.87
2.46
0.68
0.62
3.51
24.73
20.36
2.46
3.49
24
1.512
D/E ratiox
1.303
1.466
1.666
1.602
1.823
1.849
1.734
2.020
2.119
1.266
0.191
1.849
1.700
8
0.916
Enterprise value$M
0.128
0.108
0.093
0.097
0.097
0.090
0.087
0.094
0.084
0.178
0.310
(2.92%)
(5.38%)
27
0.279
LT debt$M
0.991
1.023
1.203
1.383
1.436
1.650
1.813
2.160
2.349
0.333
0.773
11.17%
8.83%
37
Revenue
$0.851M
7.65%
1.00×
Cost of revenue
$0.569M
7.56%
0.99×
Operating expenses
$0.123M
7.46%
0.98×
Goodwill & intangibles
19.74%
Spread over hurdle
10.91%