0.774
Revenue$M
6.040
6.243
6.527
6.843
6.953
7.071
7.428
7.614
7.779
8.040
0.827
2.95%
2.99%
64
12.67
Revenue growth%
15.71
16.62
17.23
18.66
15.87
17.36
19.44
19.76
18.48
18.96
20.43
18.96
17.92
77
17.97
Gross margin%
18.66
21.39
22.41
23.38
26.05
24.21
23.92
24.62
23.00
22.95
10.59
23.92
23.19
61
18.77
Operating margin%
7.91
9.33
7.82
6.06
5.65
4.98
7.93
10.80
9.92
12.84
28.97
9.92
7.92
35
9.42
Net margin%
30.16
27.33
29.41
26.88
27.40
24.42
22.77
24.05
26.23
24.23
24.70
24.23
26.55
9
24.37
P/E ratio (avg)x
9.134
9.778
10.46
9.959
8.746
9.569
10.59
9.379
8.208
7.893
12.60
9.379
9.474
15
30.98
EV/EBITx
39.54
42.27
48.35
52.01
60.36
67.62
73.85
75.81
84.57
92.73
19.72
75.81
63.99
44
9.91
FCF yield (avg)%
10.13
11.09
13.47
15.52
17.53
16.44
18.67
20.91
19.77
17.96
8.58
18.67
16.98
81
3.35
FCF margin%
3.17
5.64
4.92
2.99
4.62
7.26
6.07
5.80
6.78
5.92
15.19
6.07
5.72
38
0.834
FCF / Net incomex
1.118
1.199
1.204
1.386
1.269
1.334
1.456
1.328
1.307
1.263
0.254
1.328
1.288
59
22.56
ROIC%
4.27
1.89
3.25
4.28
6.56
8.31
9.03
11.59
14.06
16.02
13.27
11.59
7.43
42
24.73
Return on equity%
17.73
18.40
19.79
22.45
21.26
23.87
22.75
21.28
18.67
17.13
16.65
21.28
20.52
32
6.83
Return on assets%
10.47
8.24
5.99
4.95
6.05
3.69
4.75
6.57
7.38
4.49
16.72
4.75
6.02
84
0.03
EPS$
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
8.86%
9.38%
—
25.18
EPS growth%
15.85
13.05
12.47
11.14
13.81
16.55
16.01
13.77
13.14
13.69
8.54
13.77
13.73
78
0.01
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.03
3.04%
4.03%
—
0.01
FCF per share$
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.01
11.33%
7.23%
—
0.03
Dividend per sh$
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.12
0.01
11.40%
9.84%
—
18.53
Div yield (avg)%
6.85
7.44
7.72
6.11
4.03
4.73
6.24
5.27
3.76
2.53
4.79
4.73
5.69
66
20.65
Payout ratio%
19.62
21.24
21.27
18.43
19.79
20.65
20.87
22.72
22.20
19.38
28.03
20.87
20.76
84
138.4
Shares (diluted)M
127.2
118.4
130.1
118.2
124.1
113.3
126.0
131.4
135.0
139.5
142.9
2.36%
(0.21%)
30
24.45
Buyback yield%
18.91
19.68
18.28
18.56
19.75
21.59
21.24
19.50
18.83
19.01
4.10
19.50
19.25
28
0.736
D/E ratiox
1.196
1.184
1.157
1.161
1.287
1.425
1.455
1.524
1.461
1.707
0.942
1.461
1.356
56
4.464
Enterprise value$M
3.701
3.814
4.107
4.409
4.549
4.995
4.992
5.619
5.598
5.791
4.584
4.95%
5.94%
54
6.644
LT debt$M
4.089
4.500
4.661
5.184
6.110
6.324
7.449
8.282
8.194
8.342
5.537
6.43%
8.26%
29
Revenue
$8.040M
2.99%
1.00×
Cost of revenue
$4.568M
2.75%
0.98×
Operating expenses
$1.003M
4.05%
1.11×
Spread over hurdle
14.97%