0.311
Revenue$M
0.242
0.247
0.259
0.267
0.272
0.280
0.290
0.303
0.322
0.338
0.320
4.45%
3.82%
63
2.71
Revenue growth%
29.66
27.53
25.69
26.30
28.17
30.91
30.99
28.77
29.11
29.81
28.12
29.81
28.94
15
6.84
Gross margin%
11.91
14.37
15.66
18.25
19.56
20.00
20.80
18.87
19.35
16.99
24.37
19.35
18.56
17
6.93
Operating margin%
12.56
12.73
11.32
11.17
9.97
11.67
13.83
13.09
13.82
13.00
19.84
13.09
12.64
94
14.13
Net margin%
3.77
1.97
4.62
7.56
9.23
9.58
9.78
7.76
6.15
8.02
6.12
8.02
7.66
76
7.902
P/E ratio (avg)x
38.59
39.73
43.65
47.32
43.42
45.75
49.19
51.51
57.76
62.12
31.58
51.51
46.53
6
16.89
EV/EBITx
46.25
44.45
47.90
45.52
47.07
52.38
59.93
56.44
61.28
68.88
22.91
59.93
50.14
67
22.76
FCF yield (avg)%
4.73
5.08
5.76
4.58
3.24
3.94
4.89
5.42
3.14
5.82
28.09
4.89
4.81
80
24.62
FCF margin%
11.49
13.92
16.77
15.83
14.78
13.38
12.24
15.07
16.14
14.07
18.33
14.07
14.42
90
1.644
FCF / Net incomex
2.137
1.968
1.806
1.872
2.059
2.054
2.212
2.355
2.515
2.488
0.674
2.355
2.098
8
6.15
ROIC%
8.17
11.07
9.50
12.07
10.45
7.84
6.71
8.16
6.78
6.67
4.87
6.78
8.16
40
2.99
Return on equity%
4.15
4.86
2.08
2.44
4.38
6.86
6.12
7.23
8.90
9.66
16.74
7.23
5.49
86
25.50
Return on assets%
22.09
19.35
18.89
20.43
19.24
21.73
21.47
19.35
17.92
20.58
26.09
20.58
19.89
21
0.18
EPS$
0.20
0.22
0.23
0.23
0.24
0.26
0.28
0.27
0.28
0.29
0.20
4.07%
4.10%
—
3.25
EPS growth%
18.54
17.87
15.67
18.07
19.13
17.47
15.85
16.44
17.30
15.60
26.76
16.44
17.38
12
0.07
Bookvalue per sh$
0.12
0.11
0.12
0.11
0.12
0.11
0.11
0.12
0.11
0.11
0.21
(0.46%)
(1.46%)
—
0.18
FCF per share$
0.24
0.29
0.32
0.37
0.37
0.37
0.36
0.42
0.44
0.46
0.12
4.82%
6.54%
—
0.19
Dividend per sh$
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.05
0.06
0.06
0.07
4.00%
4.56%
—
6.91
Div yield (avg)%
33.20
35.87
35.09
35.68
34.63
35.59
34.34
32.58
30.32
30.11
7.93
32.58
34.49
40
13.70
Payout ratio%
0.40
0.40
0.40
1.59
2.54
2.77
2.07
0.57
0.40
0.40
12.56
0.57
0.48
58
0.882
Shares (diluted)M
1.240
1.397
1.350
1.296
1.540
1.826
1.751
1.869
2.084
2.131
0.855
6.71%
5.61%
13
26.14
Buyback yield%
26.08
28.80
27.92
29.89
31.04
29.02
27.19
28.19
29.37
31.63
26.73
29.02
28.91
7
0.567
D/E ratiox
0.214
0.218
0.220
0.204
0.236
0.273
0.293
0.304
0.294
0.309
0.805
0.294
0.254
75
0.207
Enterprise value$M
0.268
0.262
0.235
0.250
0.222
0.223
0.236
0.253
0.267
0.253
0.237
2.67%
(1.58%)
38
0.043
LT debt$M
0.419
0.480
0.508
0.567
0.643
0.625
0.684
0.763
0.869
0.984
0.123
8.87%
10.24%
75
Revenue
$0.338M
3.82%
1.00×
Cost of revenue
$0.234M
3.83%
1.00×
Operating expenses
$0.048M
3.64%
0.98×
Goodwill & intangibles
17.03%
Spread over hurdle
(5.58%)