0.638
Revenue$M
0.520
0.531
0.541
0.550
0.558
0.583
0.609
0.631
0.659
0.693
0.652
4.42%
3.14%
91
10.91
Revenue growth%
34.71
33.08
34.63
33.71
30.77
29.79
30.53
27.96
28.33
25.43
8.14
28.33
30.65
72
27.60
Gross margin%
24.20
26.25
24.24
24.93
26.94
28.77
28.57
28.26
28.63
31.19
16.47
28.63
27.60
10
11.17
Operating margin%
18.16
15.86
17.43
20.29
17.56
17.78
17.77
15.28
17.18
15.43
5.43
17.18
17.50
82
15.93
Net margin%
22.26
24.86
22.40
23.74
21.29
22.78
22.79
24.45
26.12
23.81
12.44
23.81
23.27
53
8.098
P/E ratio (avg)x
44.46
44.94
52.44
55.78
66.27
73.65
73.61
79.26
82.63
90.50
7.312
79.26
69.94
58
17.43
EV/EBITx
16.98
16.46
16.13
15.16
16.75
16.84
17.74
18.53
20.49
20.23
18.10
18.53
16.91
38
4.66
FCF yield (avg)%
10.80
8.12
10.37
10.63
9.46
7.24
4.83
3.79
4.48
5.53
23.16
4.83
7.68
76
15.01
FCF margin%
20.47
18.08
18.59
20.59
22.57
23.22
20.69
18.47
18.59
17.49
6.60
18.59
19.53
48
1.199
FCF / Net incomex
1.810
1.927
1.813
2.014
2.013
1.986
1.901
2.071
2.295
2.392
0.514
2.071
1.999
91
2.28
ROIC%
0.40
0.40
0.40
3.28
0.40
0.74
2.80
2.61
0.53
0.40
17.08
0.74
0.47
20
18.60
Return on equity%
2.38
0.40
1.91
3.40
5.02
7.37
8.48
7.87
8.24
5.80
25.95
7.87
5.41
89
16.12
Return on assets%
20.77
21.79
24.28
25.49
25.71
28.24
28.28
28.42
29.91
28.50
13.65
28.42
26.97
88
0.26
EPS$
0.44
0.44
0.44
0.43
0.46
0.44
0.50
0.53
0.57
0.65
0.28
7.23%
4.11%
—
19.04
EPS growth%
10.27
8.43
5.91
5.45
7.00
6.68
5.90
4.25
1.87
3.21
7.02
4.25
5.90
40
0.26
Bookvalue per sh$
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.17
(0.95%)
(0.21%)
—
0.14
FCF per share$
0.51
0.55
0.61
0.60
0.62
0.73
0.85
0.89
0.96
1.08
0.14
11.77%
9.03%
—
0.23
Dividend per sh$
0.53
0.58
0.59
0.69
0.73
0.85
0.85
0.82
0.81
0.85
0.34
3.04%
6.25%
—
15.63
Div yield (avg)%
9.01
9.53
7.62
5.97
4.20
6.31
5.81
4.00
3.94
5.70
26.22
5.70
5.89
8
24.89
Payout ratio%
9.76
11.67
9.52
12.17
10.14
10.82
9.45
8.28
6.40
8.70
11.60
8.70
9.64
21
1.164
Shares (diluted)M
0.826
0.753
0.659
0.656
0.709
0.627
0.562
0.581
0.601
0.575
1.188
(4.09%)
(4.89%)
63
21.31
Buyback yield%
1.11
0.40
1.34
0.40
2.77
4.74
4.29
4.10
3.01
3.31
23.59
4.10
2.89
16
1.199
D/E ratiox
0.784
0.695
0.614
0.575
0.620
0.582
0.520
0.509
0.445
0.488
1.423
0.509
0.578
87
0.618
Enterprise value$M
0.491
0.478
0.456
0.485
0.466
0.424
0.400
0.394
0.409
0.441
0.037
(1.06%)
(0.82%)
12
0.393
LT debt$M
0.944
0.920
0.927
1.041
0.986
0.982
1.129
1.208
1.241
1.266
0.415
5.11%
2.83%
70
Revenue
$0.693M
3.14%
1.00×
Cost of revenue
$0.400M
3.26%
1.01×
Operating expenses
$0.139M
2.55%
0.94×
Goodwill & intangibles
15.80%
Spread over hurdle
71.51%