0.276
Revenue$M
0.259
0.276
0.296
0.324
0.355
0.378
0.408
0.440
0.486
0.300
0.288
8.46%
8.53%
57
10.19
Revenue growth%
6.15
6.90
8.01
7.07
4.48
5.93
6.80
8.36
7.09
17.72
25.00
6.80
6.85
81
6.97
Gross margin%
24.06
27.01
24.68
24.03
23.40
21.04
22.31
23.51
24.28
22.84
20.10
23.40
23.77
42
19.49
Operating margin%
3.93
4.92
5.47
5.41
2.45
3.49
3.94
4.25
5.40
20.45
20.54
3.94
4.09
38
15.57
Net margin%
9.47
11.36
13.59
16.21
17.57
19.15
18.58
19.69
20.81
12.94
19.95
19.15
16.89
80
11.01
P/E ratio (avg)x
32.51
35.08
37.55
38.19
39.06
43.63
45.36
48.00
54.16
7.252
17.36
45.36
38.62
17
6.842
EV/EBITx
26.21
26.46
28.01
25.33
23.18
24.81
25.13
24.38
23.02
24.06
18.85
24.38
25.23
22
4.79
FCF yield (avg)%
9.82
6.84
6.60
5.80
6.33
6.90
7.21
5.63
7.97
5.78
26.78
6.90
6.87
47
2.86
FCF margin%
4.95
2.48
2.82
5.51
4.88
6.61
7.32
9.59
10.41
6.02
23.59
7.32
5.23
48
1.211
FCF / Net incomex
0.182
0.208
0.230
0.240
0.240
0.268
0.300
0.288
0.338
1.438
1.016
0.288
0.240
83
20.75
ROIC%
20.39
17.64
14.99
16.11
16.80
14.56
13.27
10.66
9.76
6.46
19.81
13.27
15.55
73
23.29
Return on equity%
32.34
30.81
33.31
31.42
28.63
29.63
30.70
32.97
33.13
5.46
18.11
30.70
31.88
39
11.19
Return on assets%
20.57
20.26
22.09
24.98
23.80
24.61
24.86
23.83
22.41
10.94
16.66
23.83
23.16
85
0.02
EPS$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.02
0.02
8.21%
8.11%
—
23.64
EPS growth%
7.63
9.74
12.12
10.08
7.40
8.62
10.06
9.57
11.22
6.19
15.66
9.57
9.65
58
0.01
Bookvalue per sh$
0.03
0.02
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.01
(3.02%)
(2.71%)
—
0.04
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.01
0.02
7.73%
7.87%
—
0.02
Dividend per sh$
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
(1.56%)
(2.51%)
—
19.63
Div yield (avg)%
34.38
31.74
30.25
30.56
27.84
24.92
25.16
23.75
20.83
20.89
26.57
24.92
29.04
8
16.58
Payout ratio%
3.80
2.71
3.24
1.80
3.19
2.46
5.12
6.61
8.57
8.76
23.03
5.12
3.22
69
6.072
Shares (diluted)M
6.356
6.460
6.716
6.709
7.605
7.032
6.725
7.590
7.780
5.985
6.127
3.01%
1.25%
11
6.66
Buyback yield%
10.69
13.69
14.56
13.77
12.45
10.81
10.91
11.64
9.56
4.59
7.37
10.91
11.28
93
1.634
D/E ratiox
1.500
1.661
1.764
1.963
1.946
2.052
2.178
2.248
2.253
1.729
1.203
2.178
1.954
83
0.058
Enterprise value$M
0.278
0.296
0.288
0.334
0.377
0.437
0.462
0.513
0.545
0.428
0.279
10.32%
8.43%
23
0.143
LT debt$M
0.217
0.201
0.217
0.194
0.211
0.190
0.194
0.173
0.164
0.462
0.411
(3.27%)
(4.14%)
76
Revenue
$0.486M
8.53%
1.00×
Cost of revenue
$0.270M
8.84%
1.03×
Operating expenses
$0.059M
7.53%
0.91×
Goodwill & intangibles
14.83%
Spread over hurdle
21.27%