2.935
Revenue$M
1.778
1.896
1.975
2.101
2.239
2.353
2.491
2.570
2.746
2.893
3.226
5.26%
5.51%
46
7.69
Revenue growth%
31.15
31.39
28.86
30.03
32.93
35.10
37.67
39.08
37.42
37.84
6.63
37.67
34.02
9
2.22
Gross margin%
10.35
11.77
9.45
12.10
11.33
8.92
7.41
6.67
8.24
9.33
5.40
8.24
9.39
17
20.24
Operating margin%
8.44
6.40
4.21
3.07
4.64
2.61
4.37
5.46
7.26
8.28
5.01
5.46
5.05
86
20.78
Net margin%
12.13
14.23
12.01
12.01
9.93
11.69
10.59
13.04
12.38
13.29
24.85
12.38
12.07
24
10.90
P/E ratio (avg)x
10.41
10.91
10.68
10.25
9.586
10.47
9.997
10.52
11.55
11.15
13.21
10.52
10.49
57
9.827
EV/EBITx
13.19
14.93
14.40
13.65
14.05
15.53
14.95
13.90
13.85
14.51
37.19
14.51
14.23
50
23.54
FCF yield (avg)%
21.53
22.76
23.49
25.68
27.72
27.68
29.47
31.11
31.81
29.47
21.52
29.47
27.70
92
24.38
FCF margin%
4.23
2.57
4.09
2.60
2.77
4.95
4.47
3.78
4.21
5.07
29.17
4.47
4.15
73
0.625
FCF / Net incomex
0.291
0.274
0.289
0.291
0.316
0.289
0.278
0.254
0.252
0.220
0.488
0.254
0.284
16
7.23
ROIC%
5.05
4.82
3.69
0.70
2.39
0.40
0.40
0.40
0.40
0.40
2.92
0.40
0.55
19
6.40
Return on equity%
6.58
6.05
5.67
3.62
6.27
5.98
4.92
3.12
4.16
5.29
25.64
4.92
5.48
11
19.93
Return on assets%
25.72
23.56
21.50
21.50
20.48
22.63
24.87
25.47
24.35
25.79
23.97
24.87
23.96
47
0.11
EPS$
0.12
0.13
0.14
0.12
0.11
0.11
0.11
0.10
0.10
0.11
0.12
(0.25%)
(1.57%)
—
13.92
EPS growth%
9.05
10.77
8.18
9.72
12.29
13.42
11.98
9.21
8.65
5.93
16.29
9.21
9.46
49
0.05
Bookvalue per sh$
0.13
0.13
0.13
0.14
0.14
0.15
0.14
0.12
0.12
0.12
0.17
(2.62%)
(0.28%)
—
0.10
FCF per share$
0.03
0.03
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.11
(4.48%)
(2.25%)
—
0.08
Dividend per sh$
0.18
0.19
0.21
0.21
0.24
0.28
0.29
0.30
0.35
0.41
0.15
11.38%
9.88%
—
19.22
Div yield (avg)%
26.55
24.41
23.40
23.99
23.57
25.01
23.72
25.31
25.25
23.25
24.97
25.01
24.20
38
7.76
Payout ratio%
12.45
9.53
10.55
10.79
8.40
5.43
5.64
2.81
0.88
2.95
17.16
2.95
7.02
79
13.05
Shares (diluted)M
19.07
22.56
25.54
30.48
31.90
33.46
39.14
40.32
43.91
45.62
13.81
7.42%
9.98%
48
14.18
Buyback yield%
18.99
21.81
19.24
21.59
19.21
18.56
21.40
19.03
20.66
23.49
9.93
20.66
19.95
50
0.887
D/E ratiox
0.184
0.179
0.175
0.170
0.175
0.152
0.134
0.141
0.125
0.106
0.212
0.134
0.161
45
3.833
Enterprise value$M
1.661
1.923
1.933
1.988
2.070
2.319
2.704
2.752
3.108
3.141
1.058
8.70%
7.27%
66
0.867
LT debt$M
2.433
2.578
2.598
2.611
2.667
2.939
3.254
3.225
3.189
3.420
3.571
5.10%
3.59%
74
Revenue
$2.893M
5.51%
1.00×
Cost of revenue
$1.586M
5.21%
0.97×
Operating expenses
$0.478M
6.67%
1.12×
Spread over hurdle
(5.40%)