3.491
Revenue$M
8.484
8.931
9.101
9.273
9.512
10.03
10.32
10.51
11.12
3.764
4.027
3.69%
3.67%
91
8.67
Revenue growth%
7.06
9.16
6.85
4.44
4.21
6.99
8.43
8.43
10.64
9.24
10.72
8.43
7.03
46
24.65
Gross margin%
17.42
15.81
13.35
10.75
12.59
12.88
11.91
10.55
9.82
3.38
21.65
11.91
12.74
73
29.21
Operating margin%
20.50
19.66
21.13
18.50
16.86
18.53
20.06
18.29
19.15
10.72
13.03
18.53
19.40
33
25.69
Net margin%
16.72
17.27
18.98
16.45
16.24
18.21
20.21
20.91
21.48
2.63
2.80
20.21
18.43
66
36.03
P/E ratio (avg)x
6.832
7.444
7.370
7.452
6.940
6.430
5.899
5.870
6.341
11.64
22.57
6.341
6.870
63
31.23
EV/EBITx
33.92
35.07
35.92
33.04
31.94
30.04
28.17
28.97
28.64
30.52
25.70
28.97
31.48
23
5.35
FCF yield (avg)%
8.43
10.24
7.49
7.20
8.32
10.40
7.55
9.06
7.07
2.58
12.95
8.32
8.38
10
8.26
FCF margin%
9.11
11.66
10.98
10.83
11.36
10.63
10.16
10.40
8.07
5.51
9.67
10.40
10.51
93
1.374
FCF / Net incomex
1.378
1.473
1.441
1.504
1.524
1.649
1.580
1.574
1.485
1.120
0.972
1.574
1.495
76
15.35
ROIC%
18.46
19.30
18.87
20.95
21.22
21.57
23.30
25.64
27.29
4.42
20.92
23.30
21.08
56
9.94
Return on equity%
21.60
23.31
21.78
19.11
18.59
16.78
13.91
12.18
13.01
17.43
25.97
13.91
18.85
37
24.00
Return on assets%
9.80
10.06
12.50
13.32
11.78
14.58
14.91
14.58
13.17
7.67
12.80
14.58
12.83
73
0.04
EPS$
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.05
(5.18%)
(0.85%)
—
11.30
EPS growth%
16.58
14.23
14.39
16.47
15.64
13.65
13.32
15.22
15.79
25.53
15.62
15.22
15.43
52
0.05
Bookvalue per sh$
0.09
0.10
0.09
0.10
0.11
0.12
0.11
0.12
0.11
0.11
0.08
3.55%
2.67%
—
0.12
FCF per share$
0.10
0.09
0.08
0.07
0.07
0.07
0.06
0.06
0.06
0.09
0.06
(4.21%)
(5.37%)
—
0.05
Dividend per sh$
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.12
0.11
(1.70%)
(3.20%)
—
27.94
Div yield (avg)%
29.48
28.23
28.82
26.31
25.44
23.41
23.84
23.85
26.42
3.05
15.48
23.85
26.36
28
13.90
Payout ratio%
27.33
28.72
30.32
28.65
26.62
27.03
24.30
21.35
21.26
5.10
28.76
24.30
27.18
42
77.65
Shares (diluted)M
129.7
139.9
153.8
168.1
181.1
179.4
181.4
172.8
172.0
77.88
80.41
0.47%
5.43%
12
24.39
Buyback yield%
24.03
21.39
18.85
20.11
19.96
17.31
17.96
17.46
17.88
27.73
9.76
17.88
19.41
27
0.322
D/E ratiox
0.318
0.284
0.262
0.224
0.235
0.252
0.228
0.209
0.180
1.489
1.540
0.228
0.243
90
6.522
Enterprise value$M
7.231
6.614
6.067
5.258
5.075
5.121
4.726
4.168
4.499
2.984
11.58
(3.07%)
(4.79%)
92
8.321
LT debt$M
2.462
2.684
2.607
2.622
2.572
2.781
2.887
3.226
3.531
6.691
1.145
6.13%
3.55%
76
Revenue
$11.12M
3.67%
1.00×
Cost of revenue
$7.274M
3.82%
1.02×
Operating expenses
$2.347M
3.22%
0.96×
Spread over hurdle
(4.73%)