0.423
Revenue$M
0.632
0.664
0.691
0.705
0.717
0.758
0.803
0.852
0.868
0.888
0.464
4.36%
4.02%
91
23.85
Revenue growth%
14.26
16.38
14.48
14.35
13.71
14.26
15.90
17.51
15.86
17.50
9.19
15.90
15.17
72
17.75
Gross margin%
23.40
20.50
18.57
18.20
16.09
15.19
18.16
19.58
20.78
20.33
15.64
19.58
19.08
60
19.64
Operating margin%
24.60
25.55
26.99
29.04
27.29
26.24
24.88
25.75
27.14
24.65
14.30
25.75
26.00
17
7.11
Net margin%
3.79
1.26
1.97
1.55
0.40
0.40
2.59
0.68
2.55
0.40
17.46
0.68
1.41
41
27.74
P/E ratio (avg)x
37.36
42.69
48.69
54.60
65.87
65.46
64.64
73.19
83.16
89.49
24.18
73.19
65.05
94
31.54
EV/EBITx
37.68
43.61
49.24
52.22
59.02
63.38
63.02
71.02
71.22
77.84
24.66
71.02
61.02
20
20.67
FCF yield (avg)%
23.34
22.39
24.59
26.17
27.21
26.63
27.87
25.14
22.44
19.71
21.53
25.14
24.86
39
22.76
FCF margin%
15.33
17.53
17.99
17.44
17.34
15.33
12.98
13.17
14.22
12.10
3.68
13.17
15.33
46
0.274
FCF / Net incomex
2.057
2.029
2.088
2.398
2.632
2.449
2.285
2.312
2.324
2.220
0.554
2.312
2.299
53
13.86
ROIC%
11.19
10.33
7.71
9.98
9.03
8.64
6.41
9.39
9.94
9.74
6.79
9.39
9.57
19
22.05
Return on equity%
1.60
0.98
1.89
1.34
0.40
0.40
1.61
1.18
0.40
0.40
26.79
0.40
1.08
50
5.17
Return on assets%
14.13
14.75
14.18
15.87
15.48
16.82
16.33
15.12
17.30
14.84
12.55
16.33
15.30
25
0.04
EPS$
0.07
0.07
0.07
0.08
0.07
0.07
0.08
0.07
0.07
0.07
0.05
0.65%
(0.46%)
—
28.99
EPS growth%
18.46
21.45
18.52
21.39
24.05
23.55
21.63
24.46
22.07
20.30
3.38
22.07
21.54
79
0.06
Bookvalue per sh$
0.17
0.18
0.19
0.22
0.26
0.26
0.26
0.26
0.31
0.36
0.08
6.45%
9.60%
—
0.07
FCF per share$
0.05
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.03
(0.11%)
(0.44%)
—
0.11
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
4.86%
2.92%
—
23.04
Div yield (avg)%
3.38
2.46
0.40
1.18
0.40
1.90
0.40
0.40
1.91
2.00
27.61
1.90
1.54
6
2.21
Payout ratio%
14.15
11.90
10.62
8.67
7.47
8.12
8.20
8.03
5.52
5.60
5.02
8.03
8.16
54
7.223
Shares (diluted)M
5.605
4.750
4.436
4.801
4.438
4.768
4.961
4.679
3.980
3.945
7.386
(2.33%)
(3.73%)
47
29.08
Buyback yield%
17.47
20.29
21.19
23.58
21.01
21.43
21.17
21.02
20.51
21.17
3.56
21.17
21.10
31
1.228
D/E ratiox
0.252
0.285
0.279
0.318
0.336
0.340
0.350
0.326
0.355
0.329
1.285
0.340
0.328
76
0.859
Enterprise value$M
0.538
0.625
0.702
0.817
0.819
0.989
1.053
1.272
1.409
1.648
0.776
15.02%
12.33%
86
0.850
LT debt$M
0.769
0.885
1.018
1.051
0.983
1.075
1.032
1.148
1.069
1.236
0.256
4.69%
6.31%
62
Revenue
$0.888M
4.02%
1.00×
Cost of revenue
$0.498M
4.12%
1.01×
Operating expenses
$0.179M
4.48%
1.04×
Goodwill & intangibles
20.14%
Spread over hurdle
(1.19%)