53.76
Revenue$M
24.97
26.78
29.64
32.61
35.69
38.54
41.09
43.51
47.63
51.32
58.60
7.54%
8.25%
84
5.39
Revenue growth%
21.00
19.26
19.20
21.23
22.52
23.19
23.92
24.15
24.87
26.72
16.89
24.15
22.85
26
16.32
Gross margin%
4.97
3.49
3.97
2.18
0.98
3.86
5.09
2.79
2.04
2.37
21.74
2.79
3.14
39
2.53
Operating margin%
20.24
19.12
20.54
20.80
22.67
25.26
26.76
26.31
26.41
26.96
20.27
26.41
23.97
36
11.57
Net margin%
17.23
19.20
19.84
20.65
21.77
23.97
26.22
27.04
27.70
27.88
8.96
27.04
22.87
37
13.08
P/E ratio (avg)x
27.95
28.84
31.53
30.14
33.79
37.60
40.27
44.95
49.40
51.38
35.02
44.95
35.69
57
20.97
EV/EBITx
12.23
12.95
14.21
15.08
16.53
15.45
17.05
17.80
17.61
18.86
17.29
17.61
15.99
64
18.55
FCF yield (avg)%
7.04
8.21
9.48
10.50
9.19
9.77
6.90
6.92
7.28
8.82
12.70
7.28
8.51
57
14.78
FCF margin%
21.70
19.30
17.73
18.78
21.74
24.26
25.36
22.73
22.59
20.36
28.50
22.73
21.72
5
0.521
FCF / Net incomex
0.433
0.391
0.413
0.432
0.405
0.457
0.466
0.483
0.432
0.404
1.249
0.457
0.432
65
7.01
ROIC%
11.21
9.88
7.92
7.78
8.91
11.79
14.58
14.11
14.36
11.71
27.18
14.11
11.46
72
11.00
Return on equity%
30.56
27.73
26.95
25.61
27.24
27.62
26.19
24.36
25.90
24.08
25.07
25.90
26.57
78
29.49
Return on assets%
29.67
32.33
33.19
31.84
32.16
31.43
34.05
31.30
33.43
32.48
5.06
32.48
32.25
47
0.05
EPS$
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.06
0.07
0.05
14.04%
12.27%
—
14.33
EPS growth%
13.11
11.76
13.28
13.13
15.68
13.88
13.44
15.49
16.20
13.48
11.97
13.88
13.46
78
0.04
Bookvalue per sh$
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.08
(3.30%)
(3.26%)
—
0.01
FCF per share$
0.11
0.11
0.11
0.12
0.12
0.13
0.15
0.16
0.16
0.19
0.04
10.19%
7.08%
—
0.03
Dividend per sh$
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
(1.25%)
1.37%
—
28.84
Div yield (avg)%
16.32
18.79
16.08
18.19
19.72
17.83
16.31
14.37
12.53
11.48
6.03
14.37
16.31
56
16.58
Payout ratio%
22.74
22.47
19.66
20.10
22.13
20.00
17.48
16.06
18.09
18.82
7.76
18.09
19.83
45
763.0
Shares (diluted)M
693.6
646.1
596.7
590.5
625.1
634.5
572.8
579.7
624.3
593.8
754.7
(1.02%)
(1.02%)
55
9.25
Buyback yield%
24.05
25.85
24.65
26.29
25.28
22.57
20.82
21.22
19.73
22.04
18.17
21.22
23.31
45
0.482
D/E ratiox
0.902
0.838
0.882
0.918
0.862
0.835
0.810
0.691
0.662
0.642
0.883
0.691
0.836
72
57.43
Enterprise value$M
30.27
33.08
30.64
34.64
39.54
45.62
52.56
50.82
50.95
52.10
13.44
5.67%
6.99%
7
2.539
LT debt$M
35.03
33.90
33.53
35.50
37.30
41.16
39.57
44.37
44.68
51.03
15.58
6.47%
4.52%
50
Revenue
$51.32M
8.25%
1.00×
Cost of revenue
$27.33M
7.89%
0.97×
Operating expenses
$9.085M
8.70%
1.04×
Spread over hurdle
(1.84%)