0.071
Revenue$M
0.086
0.088
0.092
0.095
0.098
0.101
0.106
0.108
0.114
0.117
0.078
3.52%
3.21%
16
23.58
Revenue growth%
18.29
17.66
19.35
20.65
20.21
20.06
20.79
19.79
20.99
19.68
8.64
20.06
19.93
21
13.61
Gross margin%
0.40
0.40
0.46
2.24
0.40
1.77
2.51
0.40
0.40
2.84
18.07
1.77
0.43
35
13.48
Operating margin%
5.55
4.97
4.04
1.23
3.08
4.35
2.80
2.62
5.06
3.23
20.13
3.23
3.63
79
22.09
Net margin%
16.63
15.39
13.56
15.13
16.09
19.08
17.97
19.03
16.15
16.18
16.89
17.97
16.17
26
12.45
P/E ratio (avg)x
45.57
51.05
51.36
51.34
58.61
57.79
58.55
63.83
62.77
70.42
11.01
62.77
58.17
40
32.99
EV/EBITx
29.90
28.38
27.02
26.33
23.96
21.91
22.45
21.90
20.27
19.95
35.85
21.90
23.20
86
19.28
FCF yield (avg)%
27.27
26.57
23.87
23.29
21.21
19.18
16.74
14.78
14.74
14.03
10.01
14.78
20.19
68
22.46
FCF margin%
7.39
5.04
4.68
6.66
3.80
2.29
3.57
4.17
6.89
4.28
15.07
4.17
4.48
5
0.930
FCF / Net incomex
1.642
1.813
1.989
1.939
2.129
2.049
2.151
2.458
2.544
2.972
0.988
2.458
2.089
55
16.51
ROIC%
22.17
24.31
23.37
20.64
21.32
18.77
18.64
18.41
19.04
16.65
4.20
18.64
19.84
6
12.16
Return on equity%
10.11
13.01
14.95
13.19
10.92
13.23
13.27
15.48
18.28
16.65
27.74
15.48
13.25
95
8.83
Return on assets%
0.40
0.40
0.40
0.40
1.43
2.30
1.85
0.40
1.04
0.40
23.27
1.04
0.40
27
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
(6.41%)
(2.45%)
—
19.86
EPS growth%
26.24
25.83
24.10
24.29
23.61
25.37
27.98
28.61
26.71
28.93
8.80
27.98
26.04
10
0.03
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.02
(0.62%)
(1.05%)
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.23%
(1.20%)
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.03
4.32%
6.72%
—
16.27
Div yield (avg)%
21.01
18.84
21.16
20.99
19.36
21.60
20.94
20.13
21.11
18.70
11.57
20.94
20.96
58
15.39
Payout ratio%
8.66
6.93
8.28
9.14
11.43
11.92
11.98
11.27
11.87
14.41
19.56
11.92
11.35
7
2.492
Shares (diluted)M
3.883
4.081
4.787
5.215
5.400
5.872
6.338
6.658
6.350
6.764
2.479
4.61%
5.74%
42
6.24
Buyback yield%
8.89
11.85
11.87
13.95
12.44
11.20
10.59
9.75
11.92
13.20
25.84
11.20
11.86
32
0.593
D/E ratiox
0.554
0.503
0.521
0.496
0.437
0.456
0.465
0.496
0.483
0.462
1.527
0.465
0.489
60
0.121
Enterprise value$M
0.079
0.093
0.106
0.112
0.109
0.104
0.119
0.138
0.162
0.188
0.084
11.57%
9.77%
26
0.075
LT debt$M
0.054
0.055
0.055
0.058
0.063
0.064
0.061
0.061
0.056
0.052
0.011
(3.61%)
(1.07%)
71
Revenue
$0.117M
3.21%
1.00×
Cost of revenue
$0.063M
3.14%
0.99×
Operating expenses
$0.025M
3.52%
1.03×
Spread over hurdle
(3.05%)