1.502
Revenue$M
2.521
2.663
2.876
3.134
3.364
3.652
3.961
4.222
4.552
4.786
1.641
7.31%
7.31%
10
14.16
Revenue growth%
12.39
13.59
16.45
15.00
15.53
17.63
20.41
21.35
18.41
20.65
17.43
20.41
17.04
91
9.42
Gross margin%
8.94
9.94
9.21
7.06
4.62
5.21
6.48
6.16
5.25
7.67
11.05
6.16
6.77
9
25.41
Operating margin%
9.83
9.75
10.63
11.16
8.68
9.72
10.57
9.43
8.34
7.40
20.96
9.43
9.74
47
24.71
Net margin%
24.28
26.63
25.32
24.56
23.85
21.75
19.91
18.50
20.16
18.54
13.39
19.91
22.80
92
23.20
P/E ratio (avg)x
20.74
22.69
24.58
28.91
30.04
31.43
35.35
39.70
38.91
38.47
35.72
38.47
30.74
64
31.36
EV/EBITx
33.70
36.43
39.98
39.05
36.04
36.93
40.17
40.57
37.06
39.54
16.91
39.54
38.06
45
14.47
FCF yield (avg)%
8.06
6.46
3.79
1.76
4.52
5.93
8.65
6.02
8.09
9.33
7.07
8.09
6.24
31
13.95
FCF margin%
32.38
32.53
33.37
35.20
35.74
36.31
35.07
35.23
33.03
33.90
6.30
35.07
34.49
84
1.471
FCF / Net incomex
0.341
0.311
0.300
0.275
0.279
0.281
0.266
0.273
0.276
0.265
1.489
0.273
0.278
53
9.88
ROIC%
0.40
0.40
0.40
3.38
1.29
2.51
2.90
2.38
1.75
0.40
9.23
2.38
1.52
75
25.36
Return on equity%
19.86
17.52
16.60
15.00
13.88
16.83
17.86
16.86
15.71
13.64
11.56
16.83
16.71
73
25.73
Return on assets%
0.40
0.40
0.40
1.14
1.26
3.04
2.86
3.33
5.29
4.21
29.20
3.33
2.06
84
0.01
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
2.59%
3.89%
—
26.55
EPS growth%
1.01
0.40
1.41
0.40
1.67
3.39
6.21
6.10
5.78
7.03
6.04
6.10
2.53
76
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
11.37%
9.88%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.93%
2.68%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.05%
1.11%
—
24.56
Div yield (avg)%
9.76
7.59
8.54
7.24
8.48
8.68
7.55
6.10
5.52
7.22
4.18
7.22
7.57
53
25.23
Payout ratio%
13.71
11.97
11.08
12.29
9.86
10.11
12.92
14.93
12.73
15.35
17.06
12.92
12.51
11
112.1
Shares (diluted)M
136.1
131.8
135.2
153.3
147.4
172.1
170.9
173.2
191.9
202.5
116.1
6.56%
3.99%
61
10.98
Buyback yield%
4.47
4.15
1.45
0.40
0.40
2.39
4.36
1.42
1.83
2.56
2.27
2.39
2.11
82
0.938
D/E ratiox
3.016
2.966
3.546
3.485
3.857
4.031
3.984
4.151
4.303
4.264
0.894
4.151
3.921
76
0.628
Enterprise value$M
5.508
5.248
5.535
5.389
5.598
6.188
5.836
6.029
5.986
6.656
0.821
3.52%
2.61%
15
1.715
LT debt$M
4.251
4.037
4.663
5.031
4.760
5.231
6.036
6.154
6.855
7.291
2.809
8.90%
6.73%
54
Revenue
$4.786M
7.31%
1.00×
Cost of revenue
$3.350M
7.31%
1.00×
Operating expenses
$1.067M
7.22%
0.99×
Spread over hurdle
(6.57%)