0.134
Revenue$M
0.230
0.247
0.263
0.288
0.313
0.339
0.364
0.392
0.417
0.456
0.140
7.83%
7.73%
74
16.96
Revenue growth%
3.66
0.73
2.55
5.03
6.34
8.09
10.65
8.56
6.37
4.67
16.44
8.09
5.69
83
7.46
Gross margin%
20.81
20.12
18.08
16.08
17.49
17.53
19.48
20.25
18.50
16.03
5.59
18.50
18.29
78
10.61
Operating margin%
24.25
23.61
20.83
19.75
18.10
17.24
18.04
15.34
14.47
12.63
21.48
15.34
18.07
60
10.59
Net margin%
14.05
12.54
12.56
11.15
8.86
6.40
4.74
4.23
3.39
6.25
18.32
4.74
7.63
71
34.31
P/E ratio (avg)x
17.09
17.90
15.75
14.00
12.02
11.48
12.59
11.04
10.26
11.22
16.95
11.22
12.31
30
34.26
EV/EBITx
15.90
14.33
13.70
13.66
12.18
12.51
11.32
11.22
11.12
10.00
29.04
11.22
12.35
90
23.37
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.33
2.79
2.81
19.07
2.79
0.40
13
23.54
FCF margin%
30.07
29.10
28.53
26.49
27.49
27.45
30.35
32.14
31.92
31.00
4.83
31.00
29.59
24
1.214
FCF / Net incomex
0.906
0.854
0.802
0.739
0.766
0.788
0.794
0.729
0.758
0.801
1.198
0.788
0.791
16
8.08
ROIC%
4.68
2.31
0.40
3.35
6.02
8.37
10.39
9.62
9.05
8.66
8.73
9.05
7.19
56
6.37
Return on equity%
23.66
21.81
24.30
23.98
23.43
26.31
23.57
21.51
19.69
22.16
15.49
22.16
23.50
83
28.34
Return on assets%
8.86
6.98
5.35
7.38
9.71
6.88
7.25
4.65
6.71
4.58
27.92
6.71
6.93
67
0.26
EPS$
0.46
0.52
0.61
0.65
0.63
0.76
0.92
1.01
1.08
1.25
0.29
14.56%
12.38%
—
26.74
EPS growth%
4.00
3.34
2.39
5.18
3.83
5.94
6.10
8.83
7.15
5.44
21.79
6.10
5.31
56
0.15
Bookvalue per sh$
0.22
0.19
0.19
0.18
0.19
0.17
0.15
0.15
0.16
0.15
0.20
(5.16%)
(4.96%)
—
0.06
FCF per share$
0.13
0.15
0.16
0.18
0.21
0.23
0.25
0.25
0.28
0.28
0.25
6.73%
9.34%
—
0.25
Dividend per sh$
0.19
0.19
0.20
0.22
0.22
0.23
0.21
0.22
0.23
0.24
0.10
1.78%
1.29%
—
8.83
Div yield (avg)%
15.57
12.62
13.63
12.60
13.13
15.71
18.56
17.54
15.00
16.53
16.29
16.53
15.28
41
26.66
Payout ratio%
5.94
5.15
5.24
3.68
6.45
6.09
3.90
4.66
7.63
8.20
22.70
6.09
5.59
6
1.012
Shares (diluted)M
1.002
1.073
1.000
1.066
1.103
1.244
1.372
1.555
1.748
1.815
1.035
10.47%
6.37%
92
14.82
Buyback yield%
19.04
19.56
22.44
19.76
22.24
19.99
19.84
18.56
19.55
18.99
11.39
19.55
19.66
17
1.381
D/E ratiox
2.750
2.878
3.149
3.547
4.158
4.018
3.952
4.496
5.286
5.688
1.234
4.496
3.985
70
0.590
Enterprise value$M
0.815
0.830
0.840
0.983
1.107
1.270
1.377
1.573
1.596
1.773
0.247
9.87%
9.74%
29
0.518
LT debt$M
0.620
0.608
0.587
0.580
0.664
0.739
0.768
0.880
0.909
0.923
0.050
6.80%
5.30%
66
Revenue
$0.456M
7.73%
1.00×
Cost of revenue
$0.317M
7.65%
0.99×
Operating expenses
$0.068M
7.75%
1.00×
Spread over hurdle
(7.53%)