1.522
Revenue$M
14.30
15.11
15.38
15.84
16.35
16.51
17.44
17.83
18.73
19.05
1.632
3.10%
3.07%
60
29.53
Revenue growth%
23.90
22.51
24.32
22.56
22.72
20.08
20.94
22.65
21.15
19.11
11.59
20.94
22.54
89
5.77
Gross margin%
12.05
10.07
8.27
8.11
8.49
6.58
4.34
5.53
5.51
8.49
20.50
5.53
8.19
42
7.33
Operating margin%
6.66
5.79
5.57
6.19
3.81
3.38
0.84
1.12
3.85
2.04
29.65
2.04
3.83
90
27.16
Net margin%
11.64
9.44
7.14
7.63
10.50
12.04
9.46
12.19
10.27
12.12
19.05
12.04
10.39
43
37.88
P/E ratio (avg)x
18.15
20.22
20.42
21.18
23.08
22.40
24.35
27.35
27.93
29.34
32.42
27.35
22.74
25
28.24
EV/EBITx
24.66
23.42
24.80
22.71
21.77
22.81
24.00
21.92
21.39
20.56
12.26
21.92
22.76
78
21.03
FCF yield (avg)%
20.26
17.46
14.97
12.74
10.38
9.92
7.79
10.72
9.31
7.62
22.14
9.31
10.55
61
23.90
FCF margin%
15.13
14.35
16.05
17.28
17.20
15.31
14.23
11.66
14.34
15.84
24.68
14.34
15.22
44
0.866
FCF / Net incomex
1.526
1.451
1.372
1.436
1.447
1.292
1.369
1.335
1.238
1.361
1.443
1.335
1.370
36
5.90
ROIC%
23.85
23.56
22.34
25.16
26.77
23.80
23.06
25.85
24.54
27.27
12.14
24.54
24.19
9
11.17
Return on equity%
25.58
28.50
29.15
27.21
25.88
23.41
20.58
21.84
20.71
18.99
19.95
20.71
24.50
86
15.91
Return on assets%
19.63
20.90
23.14
21.02
21.62
20.23
22.69
22.34
21.81
19.66
13.49
21.81
21.32
61
0.01
EPS$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
6.79%
5.78%
—
8.16
EPS growth%
8.52
7.47
8.14
8.45
8.47
10.24
8.56
9.67
6.89
6.47
5.99
8.56
8.46
49
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.02
9.63%
7.60%
—
0.01
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.01
7.78%
8.64%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.02
1.68%
3.14%
—
28.15
Div yield (avg)%
19.32
21.18
24.07
21.09
21.30
19.29
20.51
18.09
15.19
16.66
2.29
18.09
19.92
92
21.42
Payout ratio%
13.52
15.13
12.18
14.06
16.90
19.90
17.47
16.05
14.30
14.29
23.26
16.05
14.72
90
233.6
Shares (diluted)M
219.4
242.7
241.2
228.4
213.3
225.8
243.1
251.6
247.2
277.8
223.9
5.42%
2.23%
49
19.34
Buyback yield%
21.24
19.99
22.69
24.37
22.40
22.22
19.39
19.56
22.30
21.75
15.47
21.75
21.99
17
0.926
D/E ratiox
2.014
1.797
1.870
1.853
2.045
2.223
1.979
1.913
1.746
1.648
1.488
1.913
1.892
30
11.82
Enterprise value$M
4.239
4.133
3.726
3.530
3.721
3.631
4.014
3.518
3.372
3.264
18.04
(2.59%)
(2.72%)
10
11.92
LT debt$M
12.52
12.01
12.73
11.90
11.52
11.10
9.381
10.02
10.64
11.30
2.469
(0.38%)
(0.37%)
58
Revenue
$19.05M
3.07%
1.00×
Cost of revenue
$12.18M
2.77%
0.97×
Operating expenses
$3.354M
4.01%
1.10×
Property and equipment
15.11%
Spread over hurdle
(2.62%)