0.159
Revenue$M
1.462
1.475
1.487
1.509
1.534
1.545
1.587
1.606
1.601
1.629
0.167
1.21%
0.96%
88
8.45
Revenue growth%
19.80
22.05
24.19
21.81
21.11
19.74
18.33
15.82
14.77
12.38
10.71
15.82
19.77
64
13.32
Gross margin%
25.68
22.81
22.49
20.91
17.91
18.66
16.13
16.77
16.44
14.07
20.54
16.44
18.29
71
23.39
Operating margin%
4.68
6.98
8.54
9.22
8.96
8.46
10.60
10.65
12.16
9.50
19.04
10.60
9.09
59
28.74
Net margin%
28.32
30.02
32.64
35.43
38.17
40.83
38.99
39.08
37.58
35.33
26.93
38.99
36.51
48
9.321
P/E ratio (avg)x
32.22
29.58
32.14
32.49
28.58
24.85
26.85
23.45
23.82
20.68
6.012
23.82
27.72
14
8.883
EV/EBITx
23.35
22.82
25.76
24.91
27.61
25.45
24.45
27.41
25.18
22.98
16.35
25.18
25.05
17
4.25
FCF yield (avg)%
11.40
11.94
14.82
15.76
15.55
12.62
13.25
13.92
13.80
15.03
27.54
13.80
13.86
72
11.82
FCF margin%
23.88
23.96
24.89
23.14
22.23
22.13
19.43
20.19
19.10
20.57
10.48
20.19
22.18
69
0.253
FCF / Net incomex
0.142
0.122
0.130
0.125
0.121
0.102
0.101
0.087
0.078
0.072
1.549
0.087
0.111
81
4.79
ROIC%
30.80
27.88
27.25
28.96
30.81
29.15
29.77
27.63
24.98
25.09
27.37
27.63
28.42
20
24.84
Return on equity%
5.21
5.37
5.64
8.35
9.31
9.72
8.55
10.33
12.22
9.65
9.04
9.72
8.93
35
16.91
Return on assets%
6.15
5.40
3.30
6.01
6.45
7.58
9.48
11.32
8.49
5.56
25.22
8.49
6.30
88
0.12
EPS$
0.21
0.21
0.21
0.24
0.27
0.31
0.34
0.40
0.38
0.38
0.13
6.91%
6.34%
—
4.34
EPS growth%
0.40
0.40
0.40
0.40
1.58
0.40
0.40
2.55
2.63
0.94
15.67
0.94
0.40
71
0.17
Bookvalue per sh$
0.08
0.09
0.09
0.10
0.10
0.11
0.10
0.10
0.09
0.10
0.05
0.03%
2.02%
—
0.15
FCF per share$
0.13
0.13
0.15
0.16
0.17
0.16
0.16
0.16
0.17
0.16
0.11
(0.06%)
2.32%
—
0.10
Dividend per sh$
0.08
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.04
(3.36%)
(5.65%)
—
18.12
Div yield (avg)%
9.36
6.68
8.87
11.21
11.71
10.92
9.53
11.03
10.34
12.83
5.62
10.92
10.63
86
8.05
Payout ratio%
10.41
8.40
9.01
6.58
5.45
3.13
1.21
3.90
5.24
6.19
20.66
3.90
5.82
40
3.016
Shares (diluted)M
2.197
1.915
2.088
2.301
2.162
1.967
2.003
2.144
2.152
2.084
3.011
(0.73%)
(1.65%)
82
26.70
Buyback yield%
8.24
7.28
8.07
8.60
10.63
13.31
13.90
16.60
18.11
18.53
21.51
16.60
11.97
29
1.306
D/E ratiox
2.381
2.739
2.762
3.348
3.455
4.036
4.520
4.704
5.333
5.371
1.583
4.704
3.745
9
0.472
Enterprise value$M
0.390
0.426
0.493
0.488
0.491
0.463
0.501
0.479
0.538
0.560
0.910
2.65%
3.12%
25
1.383
LT debt$M
2.078
2.077
1.915
1.964
2.076
1.932
2.079
2.002
2.263
2.549
1.138
4.19%
2.87%
76
Revenue
$1.629M
0.96%
1.00×
Cost of revenue
$1.140M
0.96%
1.00×
Operating expenses
$0.357M
0.83%
0.99×
Goodwill & intangibles
17.22%
Spread over hurdle
(5.86%)