0.460
Revenue$M
0.996
1.064
1.156
1.262
1.357
1.443
1.561
1.672
1.791
1.894
0.514
6.90%
7.57%
89
28.66
Revenue growth%
8.79
5.80
3.18
5.93
3.53
6.48
6.50
8.55
9.77
7.56
29.60
7.56
6.49
28
5.83
Gross margin%
0.78
0.40
0.90
0.40
0.40
0.40
1.11
3.24
5.72
8.36
27.20
3.24
0.84
58
13.96
Operating margin%
31.75
30.24
31.33
31.42
29.86
32.22
29.88
29.61
29.91
28.04
21.40
29.88
30.07
92
21.37
Net margin%
19.02
17.58
15.32
17.74
14.89
17.30
19.19
19.70
18.21
18.18
26.78
18.21
17.96
57
19.82
P/E ratio (avg)x
20.20
21.98
22.24
21.67
24.12
26.05
25.49
26.51
28.06
26.48
27.81
26.48
24.80
86
14.02
EV/EBITx
15.59
16.07
14.59
13.56
12.49
13.87
14.96
14.82
13.54
14.59
7.552
14.59
14.59
9
7.48
FCF yield (avg)%
22.22
23.42
21.82
22.10
22.29
20.66
22.97
21.20
20.07
21.85
4.22
21.20
21.98
63
12.54
FCF margin%
8.83
10.98
8.85
6.05
5.67
6.95
5.39
4.40
1.81
2.05
25.77
4.40
5.86
51
0.855
FCF / Net incomex
0.783
0.805
0.870
0.885
0.905
0.847
0.734
0.669
0.725
0.708
1.683
0.725
0.794
15
8.08
ROIC%
20.82
21.37
22.87
20.00
21.05
24.03
23.77
24.96
25.45
22.73
12.99
24.03
22.80
68
8.61
Return on equity%
17.51
19.22
22.11
24.08
26.84
28.38
30.31
33.25
34.25
33.79
13.86
33.25
27.61
40
2.10
Return on assets%
15.07
17.60
19.11
19.89
19.02
16.56
16.05
16.62
17.17
15.00
5.50
16.56
16.89
41
0.04
EPS$
0.06
0.06
0.07
0.07
0.06
0.06
0.05
0.06
0.06
0.06
0.05
(2.25%)
(1.77%)
—
21.57
EPS growth%
9.03
6.67
6.25
7.42
7.17
7.77
10.49
9.17
9.08
6.51
12.15
9.08
7.59
7
0.03
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(6.77%)
(3.84%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.02
0.08
3.54%
1.37%
—
0.02
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.06
0.04
5.81%
4.40%
—
11.06
Div yield (avg)%
20.88
20.21
17.40
14.43
12.54
12.58
10.46
10.38
10.36
9.60
5.87
10.38
12.56
69
26.45
Payout ratio%
31.29
30.21
28.45
25.99
28.95
30.40
29.37
26.75
27.56
24.73
23.42
27.56
28.70
5
17.47
Shares (diluted)M
20.75
19.07
19.95
18.74
18.74
19.83
19.52
17.73
18.76
20.19
17.33
1.50%
(0.06%)
59
5.30
Buyback yield%
24.64
24.99
22.35
21.26
20.95
19.59
17.79
18.33
16.69
13.89
9.20
17.79
20.27
59
0.188
D/E ratiox
0.834
0.991
1.155
1.225
1.432
1.629
1.728
1.826
2.041
2.035
0.848
1.826
1.530
93
1.421
Enterprise value$M
2.094
2.227
2.406
2.674
2.858
3.311
3.376
3.428
4.016
4.356
1.584
8.80%
8.78%
36
0.362
LT debt$M
0.455
0.469
0.460
0.471
0.478
0.426
0.396
0.438
0.480
0.496
2.248
0.74%
0.65%
49
Revenue
$1.894M
7.57%
1.00×
Cost of revenue
$1.326M
7.57%
1.00×
Operating expenses
$0.256M
8.44%
1.08×
Spread over hurdle
(6.87%)