10.18
Revenue$M
10.31
10.94
11.65
12.58
13.62
14.67
15.99
17.36
18.93
20.62
11.05
8.65%
7.74%
7
4.00
Revenue growth%
19.41
20.17
20.02
19.48
22.38
22.77
19.97
17.59
17.54
19.95
3.94
19.95
19.96
48
5.73
Gross margin%
19.95
20.98
21.36
19.58
18.51
20.59
17.70
19.64
17.86
16.89
26.16
17.86
19.61
73
27.28
Operating margin%
3.53
2.91
4.42
5.36
5.82
2.83
2.82
0.40
0.40
0.40
27.25
0.40
2.87
83
11.46
Net margin%
27.67
28.43
27.58
25.17
22.65
23.85
21.97
21.13
22.26
21.61
22.95
21.97
23.25
82
35.50
P/E ratio (avg)x
45.28
49.68
53.89
52.27
58.67
59.11
55.48
51.07
50.79
54.10
16.79
54.10
53.08
71
18.72
EV/EBITx
31.16
30.37
34.69
35.12
39.37
44.17
48.70
53.49
55.90
59.90
6.483
53.49
41.77
58
4.07
FCF yield (avg)%
30.80
30.98
29.09
31.36
33.17
34.91
37.84
40.69
43.04
41.53
23.07
40.69
34.04
34
10.07
FCF margin%
19.02
19.34
20.41
21.31
21.43
20.32
18.10
18.20
15.72
16.69
9.22
18.10
19.18
69
1.380
FCF / Net incomex
2.776
3.208
3.477
3.884
4.521
5.033
5.017
6.011
6.780
7.293
0.762
6.011
4.769
82
11.85
ROIC%
12.26
14.13
14.78
11.83
14.38
12.34
12.71
13.10
11.70
9.73
10.69
12.34
12.52
16
6.07
Return on equity%
4.37
2.85
3.66
2.60
4.00
5.24
3.23
3.56
1.88
1.90
19.93
3.23
3.40
78
16.12
Return on assets%
23.03
20.61
19.13
20.93
18.39
18.90
18.34
21.09
22.33
22.15
11.06
21.09
20.77
25
0.03
EPS$
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.03
8.57%
9.04%
—
28.45
EPS growth%
33.79
32.02
32.26
30.28
32.47
31.05
28.86
27.19
26.15
27.05
14.26
27.19
30.67
38
0.06
Bookvalue per sh$
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.09
0.09
0.10
0.10
1.12%
2.49%
—
0.05
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.09
3.66%
3.55%
—
0.08
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.10
(3.62%)
(4.08%)
—
23.25
Div yield (avg)%
11.67
9.79
10.07
7.14
6.57
6.21
5.33
2.72
3.62
4.27
15.48
4.27
6.39
39
23.91
Payout ratio%
25.27
22.43
19.71
19.33
21.77
21.71
21.20
23.13
26.10
27.12
16.68
23.13
22.10
63
202.3
Shares (diluted)M
245.4
243.5
282.2
318.9
334.7
382.7
392.4
399.8
452.9
465.2
197.2
6.81%
6.52%
28
27.99
Buyback yield%
25.74
24.21
22.12
20.71
20.61
21.52
21.91
21.91
23.96
23.66
9.34
21.91
22.02
23
1.080
D/E ratiox
1.201
1.152
1.035
1.014
0.958
1.037
1.042
1.078
1.021
0.915
0.833
1.037
1.036
24
7.151
Enterprise value$M
13.10
12.61
11.40
11.43
10.50
10.08
8.888
8.766
9.650
9.460
22.14
(2.07%)
(3.74%)
19
13.22
LT debt$M
6.299
6.305
5.989
6.341
6.800
7.234
7.237
6.604
7.120
6.512
4.247
(0.86%)
1.33%
88
Revenue
$20.62M
7.74%
1.00×
Cost of revenue
$13.38M
8.26%
1.05×
Operating expenses
$4.104M
6.83%
0.92×
Goodwill & intangibles
17.38%
Spread over hurdle
(2.76%)