0.542
Revenue$M
6.048
6.513
7.078
7.592
8.069
8.699
9.433
10.28
10.77
11.59
0.571
7.51%
7.22%
75
21.68
Revenue growth%
19.36
21.00
18.35
20.59
22.84
23.66
25.89
23.74
25.38
23.77
22.44
23.77
23.25
64
25.39
Gross margin%
1.99
4.14
5.36
3.44
5.18
2.69
0.40
1.79
1.85
0.79
12.26
1.79
2.34
69
8.80
Operating margin%
21.83
23.82
22.32
21.00
18.56
16.10
17.86
16.95
19.45
19.84
26.04
17.86
19.64
15
16.75
Net margin%
24.25
22.88
23.42
20.65
17.70
20.18
18.61
19.04
19.07
16.86
26.42
19.04
19.63
74
26.95
P/E ratio (avg)x
40.91
46.71
53.43
54.07
55.56
55.57
65.94
75.33
86.31
82.34
37.84
75.33
55.56
21
35.14
EV/EBITx
14.85
16.32
16.98
19.10
17.81
18.28
18.31
19.41
20.93
20.82
22.34
19.41
18.30
83
6.54
FCF yield (avg)%
2.85
0.79
0.40
0.40
0.40
1.96
0.93
0.40
0.59
0.40
29.45
0.59
0.49
64
6.84
FCF margin%
4.29
4.23
6.20
8.33
11.00
11.62
12.97
13.96
14.38
13.73
26.51
13.73
11.31
47
0.106
FCF / Net incomex
1.880
2.079
2.013
2.375
2.317
2.781
2.826
3.245
3.814
4.376
1.131
3.245
2.578
24
28.25
ROIC%
4.29
2.16
4.96
5.28
7.60
8.53
10.07
9.54
7.13
6.22
9.62
8.53
6.67
52
8.47
Return on equity%
4.13
5.08
3.35
2.67
3.41
2.86
3.59
2.72
1.44
4.42
15.45
2.86
3.38
35
4.76
Return on assets%
18.95
17.06
18.26
19.09
17.14
14.26
12.27
9.91
8.30
10.35
29.29
10.35
15.66
34
0.54
EPS$
0.23
0.22
0.24
0.26
0.27
0.31
0.33
0.33
0.37
0.40
0.58
7.82%
5.22%
—
15.39
EPS growth%
5.75
4.87
6.99
9.04
7.17
5.86
6.48
3.76
4.13
2.45
2.10
4.13
5.81
89
0.61
Bookvalue per sh$
0.98
1.04
1.13
1.17
1.18
1.21
1.23
1.22
1.29
1.28
0.62
1.68%
3.95%
—
0.32
FCF per share$
0.48
0.49
0.52
0.52
0.50
0.49
0.54
0.60
0.64
0.63
0.52
4.60%
4.01%
—
0.62
Dividend per sh$
0.25
0.28
0.29
0.32
0.29
0.26
0.23
0.24
0.22
0.24
0.11
(3.96%)
(0.43%)
—
24.46
Div yield (avg)%
10.40
8.54
9.37
10.99
10.77
13.57
14.76
13.74
13.48
13.76
10.34
13.74
12.24
19
18.88
Payout ratio%
15.23
14.54
12.94
11.31
10.29
13.26
10.74
13.18
12.53
10.19
17.66
12.53
12.73
67
11.03
Shares (diluted)M
16.09
18.84
21.30
21.98
24.92
26.62
30.77
33.95
36.72
39.99
10.72
9.92%
10.63%
63
27.41
Buyback yield%
26.96
25.98
23.98
24.94
22.54
23.71
22.45
22.94
22.86
21.04
15.08
22.86
23.33
7
0.868
D/E ratiox
0.800
0.804
0.924
0.998
0.991
1.054
1.119
1.296
1.349
1.354
1.188
1.296
1.026
65
3.124
Enterprise value$M
7.573
7.413
7.439
8.599
9.828
10.38
10.16
10.64
12.41
13.51
6.326
6.56%
6.54%
27
2.285
LT debt$M
9.602
9.314
9.163
8.877
9.586
10.08
10.79
11.51
13.49
14.02
8.367
7.90%
4.25%
93
Revenue
$11.59M
7.22%
1.00×
Cost of revenue
$7.941M
7.47%
1.02×
Operating expenses
$2.314M
7.41%
1.02×
Spread over hurdle
21.66%