1.806
Revenue$M
13.47
14.74
16.20
17.48
18.47
19.50
21.08
22.45
24.32
26.28
1.884
7.30%
7.59%
10
19.63
Revenue growth%
14.94
14.46
14.63
13.69
15.89
16.75
14.67
13.87
13.02
12.03
18.14
13.87
14.55
60
10.95
Gross margin%
24.52
25.28
26.91
25.57
28.07
28.96
29.93
31.83
30.87
32.19
10.75
30.87
28.51
47
12.86
Operating margin%
22.32
21.10
22.19
21.79
20.46
17.60
19.19
17.23
19.78
18.69
8.28
18.69
20.12
9
22.16
Net margin%
22.07
22.97
24.93
25.96
24.71
22.80
23.99
22.64
21.95
23.72
27.60
22.80
23.35
66
24.60
P/E ratio (avg)x
20.94
21.34
24.87
29.16
28.86
32.61
37.12
36.45
38.91
42.96
7.035
37.12
30.89
53
24.94
EV/EBITx
33.35
35.83
38.97
39.43
41.63
41.24
45.36
51.66
46.87
47.26
11.36
46.87
41.44
26
19.81
FCF yield (avg)%
13.36
15.23
17.40
14.88
16.52
13.66
13.86
16.32
15.31
17.92
28.93
15.31
15.27
29
12.63
FCF margin%
13.35
12.01
12.96
11.23
13.03
15.47
14.78
13.94
13.06
11.31
18.09
13.94
13.04
26
1.555
FCF / Net incomex
1.938
2.036
1.990
2.091
2.476
2.842
3.081
3.308
3.776
4.318
1.644
3.308
2.659
48
19.44
ROIC%
18.56
18.72
17.04
18.85
16.12
18.16
15.35
15.89
14.34
14.11
19.04
15.35
16.58
63
20.47
Return on equity%
16.74
18.61
17.34
16.40
18.37
18.38
19.86
18.48
16.06
17.83
16.97
18.38
18.10
32
19.89
Return on assets%
15.94
15.67
16.11
14.47
13.27
10.51
7.54
6.65
4.33
4.76
15.09
6.65
11.89
32
0.03
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.36%
0.78%
—
11.96
EPS growth%
2.48
0.40
3.18
1.29
1.25
0.40
1.55
3.22
5.33
4.62
11.52
3.22
2.02
48
0.03
Bookvalue per sh$
0.11
0.12
0.15
0.17
0.16
0.18
0.21
0.21
0.23
0.27
0.04
10.19%
10.64%
—
0.05
FCF per share$
0.09
0.10
0.10
0.09
0.10
0.11
0.11
0.13
0.15
0.16
0.04
8.97%
7.63%
—
0.06
Dividend per sh$
0.08
0.08
0.08
0.08
0.07
0.07
0.08
0.08
0.09
0.10
0.04
5.31%
2.97%
—
4.49
Div yield (avg)%
29.07
31.76
33.74
34.11
31.22
30.67
31.12
29.62
30.29
31.30
15.31
30.67
31.17
10
14.04
Payout ratio%
22.48
23.61
21.16
23.18
25.85
25.38
24.49
27.13
29.69
31.16
17.78
27.13
24.94
27
251.8
Shares (diluted)M
142.8
148.5
135.3
122.3
125.4
108.2
114.3
98.48
90.17
92.42
246.9
(5.92%)
(5.86%)
22
12.35
Buyback yield%
16.10
13.84
12.40
11.35
10.49
11.13
8.85
11.77
11.11
10.09
24.63
11.11
11.24
51
0.983
D/E ratiox
1.485
1.528
1.576
1.588
1.406
1.514
1.479
1.484
1.548
1.489
1.057
1.489
1.502
12
26.05
Enterprise value$M
34.71
36.22
34.44
33.03
31.37
31.47
30.71
30.12
27.35
29.60
22.74
(1.15%)
(0.75%)
20
8.468
LT debt$M
10.22
10.51
10.79
9.620
10.58
9.444
9.412
8.578
9.482
9.794
14.15
(1.53%)
(0.96%)
18
Revenue
$26.28M
7.59%
1.00×
Cost of revenue
$14.05M
7.29%
0.97×
Operating expenses
$6.017M
8.08%
1.05×
Spread over hurdle
45.10%