0.570
Revenue$M
1.625
1.688
1.759
1.823
1.883
1.973
2.073
2.142
2.207
2.313
0.609
4.21%
4.16%
36
22.40
Revenue growth%
2.82
0.40
0.40
0.58
0.40
2.70
4.62
5.22
5.54
8.51
12.74
5.22
2.76
47
5.39
Gross margin%
6.80
8.07
10.30
10.77
12.28
14.51
12.70
13.19
14.28
11.86
21.68
13.19
12.07
53
23.01
Operating margin%
2.81
1.64
4.62
3.06
0.53
0.54
3.50
1.34
1.93
2.17
17.77
1.93
2.05
66
26.03
Net margin%
30.26
33.07
33.92
32.05
33.55
34.81
35.19
32.31
35.00
35.02
21.41
35.00
33.74
66
16.84
P/E ratio (avg)x
33.08
33.50
39.01
40.55
45.24
51.56
56.19
63.18
70.36
70.31
36.23
63.18
48.40
78
12.72
EV/EBITx
44.60
50.19
52.40
56.33
62.85
60.08
57.23
60.68
56.08
58.63
36.77
58.63
56.78
56
8.41
FCF yield (avg)%
24.16
23.47
25.69
25.61
23.94
26.68
24.80
24.23
26.86
26.77
8.75
26.68
25.20
75
11.60
FCF margin%
19.54
18.64
19.46
20.40
18.94
19.39
19.17
20.64
18.67
20.76
24.40
19.39
19.42
89
0.697
FCF / Net incomex
1.611
1.470
1.658
1.683
1.860
2.019
1.865
2.021
2.047
2.153
1.628
2.021
1.863
37
6.38
ROIC%
15.62
16.66
18.39
19.32
19.71
17.05
15.11
14.77
16.00
15.82
10.63
15.82
16.33
30
5.85
Return on equity%
21.29
20.24
21.47
24.47
24.05
24.82
25.65
24.16
24.93
26.76
18.85
24.93
24.32
7
28.89
Return on assets%
0.40
0.40
1.04
0.40
0.40
0.40
1.65
1.57
2.93
0.47
2.16
1.57
0.44
63
0.08
EPS$
0.10
0.10
0.11
0.11
0.11
0.13
0.14
0.15
0.16
0.15
0.08
5.56%
5.16%
—
4.14
EPS growth%
13.33
12.57
10.01
8.70
9.28
11.72
12.95
12.22
9.49
6.74
6.69
11.72
10.87
20
0.11
Bookvalue per sh$
0.23
0.26
0.29
0.33
0.33
0.32
0.36
0.42
0.40
0.45
0.16
6.16%
7.50%
—
0.08
FCF per share$
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.05
0.11
2.47%
3.07%
—
0.05
Dividend per sh$
0.11
0.11
0.12
0.14
0.14
0.12
0.13
0.12
0.12
0.11
0.11
(4.21%)
0.62%
—
21.36
Div yield (avg)%
25.53
25.81
27.76
25.49
24.43
23.60
20.60
21.97
20.57
21.48
6.81
21.48
24.01
26
9.91
Payout ratio%
6.86
9.48
9.31
10.01
9.99
12.70
15.34
17.37
17.86
20.77
3.05
17.37
11.36
43
6.356
Shares (diluted)M
11.13
12.02
12.52
12.94
15.53
16.00
16.74
18.51
21.82
22.05
6.429
7.26%
7.87%
22
19.23
Buyback yield%
30.74
30.19
31.51
31.44
29.22
29.17
31.49
33.27
30.84
30.10
14.79
30.84
30.79
68
0.364
D/E ratiox
0.561
0.484
0.530
0.484
0.423
0.450
0.442
0.440
0.423
0.431
0.754
0.440
0.446
66
1.543
Enterprise value$M
2.012
1.994
2.098
2.415
2.423
2.334
2.345
2.637
2.539
2.667
1.795
1.94%
2.67%
63
1.408
LT debt$M
1.200
1.329
1.493
1.619
1.795
1.728
1.860
2.016
1.972
1.897
0.364
1.12%
5.98%
39
Revenue
$2.313M
4.16%
1.00×
Cost of revenue
$1.323M
4.14%
1.00×
Operating expenses
$0.595M
4.83%
1.07×
Goodwill & intangibles
15.90%
Spread over hurdle
46.64%