0.513
Revenue$M
0.553
0.568
0.568
0.587
0.584
0.582
0.607
0.605
0.614
0.628
0.561
1.47%
1.35%
50
6.29
Revenue growth%
3.50
0.59
2.46
4.88
3.46
2.51
0.80
0.40
1.63
0.40
27.83
0.80
2.04
29
20.42
Gross margin%
27.50
29.44
29.02
27.93
25.50
28.29
30.03
27.59
28.20
29.48
22.58
28.29
28.25
20
26.36
Operating margin%
19.76
20.63
21.72
19.62
21.97
23.15
21.04
23.01
25.43
26.29
24.47
23.15
21.85
87
29.23
Net margin%
12.17
14.49
14.80
13.16
13.49
11.93
11.25
12.46
10.16
10.14
15.84
11.25
12.31
58
31.82
P/E ratio (avg)x
27.77
30.12
29.09
28.11
27.00
24.55
25.98
25.27
26.67
24.12
33.77
25.27
26.84
14
15.33
EV/EBITx
14.36
12.27
13.17
11.24
11.69
10.73
11.50
11.44
12.33
11.67
36.06
11.50
11.68
62
4.78
FCF yield (avg)%
16.15
16.98
14.79
14.25
12.34
13.55
13.02
12.57
10.11
8.37
11.18
12.57
13.29
85
23.58
FCF margin%
16.51
19.33
20.51
20.81
20.02
19.47
17.56
14.95
16.68
15.88
8.12
16.68
18.45
94
0.503
FCF / Net incomex
0.645
0.695
0.701
0.827
1.002
1.109
1.319
1.476
1.643
1.692
1.322
1.476
1.055
73
14.45
ROIC%
26.50
24.90
23.88
24.31
23.44
24.72
26.90
26.53
25.77
27.93
3.92
26.53
25.33
37
6.66
Return on equity%
14.88
15.80
15.13
14.22
13.81
13.32
11.99
9.81
11.63
12.75
18.62
11.99
13.56
41
29.42
Return on assets%
21.11
20.18
21.63
22.91
25.06
27.43
27.86
27.41
26.14
23.41
29.94
27.41
24.24
34
0.06
EPS$
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.09
0.10
0.10
0.06
4.62%
5.60%
—
8.43
EPS growth%
26.63
24.40
24.64
25.18
27.09
28.43
31.04
29.32
27.31
25.66
9.66
28.43
26.86
56
0.11
Bookvalue per sh$
0.15
0.14
0.14
0.13
0.12
0.13
0.13
0.11
0.10
0.09
0.05
(5.81%)
(4.73%)
—
0.13
FCF per share$
0.14
0.15
0.18
0.22
0.26
0.28
0.33
0.39
0.44
0.52
0.11
15.15%
15.59%
—
0.08
Dividend per sh$
0.09
0.09
0.08
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.10
(1.94%)
(1.55%)
—
27.96
Div yield (avg)%
12.95
11.16
9.92
9.98
12.84
13.01
14.01
13.03
13.12
12.69
16.12
13.03
12.89
27
21.25
Payout ratio%
11.13
8.95
5.96
5.04
2.13
0.81
1.51
3.88
4.63
2.74
23.01
2.74
4.26
25
3.566
Shares (diluted)M
4.287
4.776
4.596
5.010
4.790
5.426
5.875
6.360
7.215
7.999
3.776
10.80%
6.23%
77
3.64
Buyback yield%
22.32
24.74
23.09
24.06
23.25
25.40
27.91
27.65
29.53
30.30
25.77
27.91
25.07
91
0.640
D/E ratiox
1.280
1.449
1.652
1.575
1.523
1.509
1.591
1.632
1.578
1.754
0.654
1.591
1.576
56
0.580
Enterprise value$M
0.371
0.348
0.338
0.361
0.323
0.289
0.317
0.326
0.357
0.363
0.054
2.37%
0.64%
88
0.282
LT debt$M
0.404
0.433
0.430
0.410
0.444
0.459
0.517
0.526
0.522
0.556
0.482
4.61%
3.24%
78
Revenue
$0.628M
1.35%
1.00×
Cost of revenue
$0.301M
0.98%
0.96×
Operating expenses
$0.147M
1.86%
1.05×
Spread over hurdle
34.31%