0.332
Revenue$M
0.189
0.206
0.225
0.241
0.260
0.286
0.303
0.326
0.352
0.341
0.379
7.84%
8.35%
16
8.03
Revenue growth%
35.13
37.24
40.01
37.52
40.29
37.41
37.14
39.85
41.86
5.91
8.96
39.85
37.47
30
17.63
Gross margin%
5.54
8.35
9.42
11.00
8.00
9.71
11.09
12.95
12.37
2.85
26.63
11.09
9.57
58
16.57
Operating margin%
11.79
13.07
11.17
11.25
10.50
12.20
14.57
15.54
15.67
9.46
18.25
14.57
12.54
12
2.67
Net margin%
7.16
6.15
9.07
8.49
9.26
8.50
10.98
13.76
15.96
22.15
29.59
10.98
8.79
43
36.66
P/E ratio (avg)x
33.31
38.25
43.44
49.17
48.29
54.09
63.71
62.52
68.25
27.57
24.02
62.52
48.73
87
6.437
EV/EBITx
40.76
42.98
44.29
44.58
40.33
36.78
35.57
35.18
32.87
11.40
20.27
35.57
38.55
26
14.90
FCF yield (avg)%
3.85
4.37
2.11
0.40
0.40
0.40
0.40
1.53
0.40
3.98
5.17
0.40
0.97
30
16.33
FCF margin%
17.67
17.01
18.13
15.27
17.35
17.32
19.23
17.08
18.25
11.39
9.33
17.35
17.36
93
0.458
FCF / Net incomex
1.689
1.636
1.711
1.956
1.826
1.689
1.575
1.640
1.906
0.724
0.722
1.689
1.689
77
11.39
ROIC%
12.52
12.22
13.71
12.26
13.74
15.90
18.40
19.23
17.67
3.96
20.43
17.67
13.72
83
25.68
Return on equity%
24.08
23.79
22.67
23.78
26.68
26.82
27.02
27.18
27.68
10.25
18.95
27.02
25.38
10
17.08
Return on assets%
0.40
1.13
2.23
0.50
0.40
3.21
3.41
2.99
5.63
10.47
2.58
3.21
1.68
18
—
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
6.81%
7.69%
—
21.74
EPS growth%
23.83
21.46
22.12
21.90
22.84
20.31
20.75
22.88
23.42
24.65
8.70
22.84
22.48
6
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
(2.43%)
(3.26%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
6.91%
5.53%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.85%)
(3.26%)
—
16.76
Div yield (avg)%
24.19
25.60
23.14
25.57
28.09
28.79
27.97
25.13
27.27
19.85
9.05
27.97
26.22
47
29.77
Payout ratio%
14.55
15.87
16.13
18.79
16.58
18.59
17.56
18.14
18.53
16.40
23.22
18.14
17.07
38
45.70
Shares (diluted)M
52.36
59.13
56.22
54.14
57.80
67.04
70.94
79.83
88.64
43.74
45.43
10.36%
7.01%
85
17.61
Buyback yield%
26.76
24.58
22.31
21.83
23.34
25.36
26.96
27.78
28.02
29.39
9.21
26.96
26.06
30
0.806
D/E ratiox
2.222
2.051
2.109
2.184
2.450
2.619
2.687
3.006
3.314
0.795
0.254
2.687
2.336
15
0.191
Enterprise value$M
0.160
0.170
0.170
0.161
0.185
0.187
0.179
0.167
0.157
0.265
0.292
(0.51%)
0.02%
50
0.019
LT debt$M
0.163
0.179
0.174
0.208
0.249
0.252
0.274
0.278
0.272
0.284
0.115
5.52%
6.63%
52
Revenue
$0.352M
8.35%
1.00×
Cost of revenue
$0.178M
8.48%
1.01×
Operating expenses
$0.054M
8.01%
0.97×
Spread over hurdle
29.00%