0.073
Revenue$M
0.494
0.522
0.551
0.571
0.601
0.616
0.653
0.664
0.690
0.728
0.076
3.89%
4.56%
12
17.88
Revenue growth%
7.65
10.02
7.41
9.98
8.84
8.17
7.85
7.32
9.18
9.89
7.43
8.17
8.50
77
18.49
Gross margin%
15.89
18.44
16.56
13.75
16.47
14.00
12.46
10.06
9.54
10.62
4.55
10.62
13.87
18
15.06
Operating margin%
26.27
24.06
26.90
24.69
25.53
28.44
27.74
25.00
25.10
24.19
28.15
25.10
25.31
41
23.93
Net margin%
5.39
4.40
6.84
7.30
6.42
8.96
9.18
11.66
13.32
15.01
17.73
11.66
8.13
46
27.65
P/E ratio (avg)x
18.61
18.26
16.02
16.72
16.45
14.96
13.87
13.68
14.92
14.11
17.89
14.11
15.49
17
36.90
EV/EBITx
15.40
16.55
16.84
19.08
20.32
21.79
20.75
22.97
22.46
26.29
28.27
22.46
20.53
51
3.13
FCF yield (avg)%
1.88
3.11
2.34
4.18
2.54
0.87
0.40
0.40
0.40
2.90
2.24
0.40
2.11
17
7.09
FCF margin%
14.48
15.42
16.49
14.04
13.13
14.57
12.39
14.63
16.77
16.13
13.27
14.63
14.60
13
0.203
FCF / Net incomex
1.373
1.500
1.424
1.460
1.544
1.394
1.232
1.155
1.211
1.070
1.353
1.211
1.383
23
6.12
ROIC%
18.83
21.31
22.38
21.33
21.45
19.65
19.46
21.68
21.54
18.75
26.72
19.65
21.32
85
12.98
Return on equity%
19.47
22.20
22.05
20.35
22.75
22.40
22.14
19.16
22.13
23.71
8.64
22.14
22.13
65
22.63
Return on assets%
13.54
13.88
16.84
13.85
15.36
14.44
16.53
18.10
15.99
13.84
16.79
15.99
14.90
45
0.10
EPS$
0.10
0.10
0.09
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.10
(3.18%)
(6.78%)
—
14.39
EPS growth%
18.39
20.54
21.37
22.38
22.40
22.01
22.03
19.93
21.10
19.78
5.65
21.10
21.23
18
0.07
Bookvalue per sh$
0.20
0.20
0.19
0.22
0.25
0.26
0.29
0.28
0.33
0.36
0.18
7.38%
5.96%
—
0.08
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
(6.77%)
(3.93%)
—
0.20
Dividend per sh$
0.07
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.17
(4.05%)
(3.50%)
—
8.91
Div yield (avg)%
14.90
17.58
15.94
16.55
14.76
15.73
13.70
15.23
12.72
14.25
19.10
14.25
15.06
40
29.61
Payout ratio%
5.87
8.40
6.50
7.91
6.66
5.74
3.30
3.83
1.00
0.40
18.51
3.30
5.80
26
1.604
Shares (diluted)M
1.115
1.137
1.119
1.171
1.190
1.244
1.243
1.111
1.122
1.121
1.592
(1.18%)
(0.86%)
94
23.36
Buyback yield%
30.46
27.65
25.08
26.91
29.44
28.37
26.60
25.37
23.24
24.17
13.58
25.37
26.75
82
1.496
D/E ratiox
1.437
1.427
1.484
1.716
1.774
2.102
2.117
2.357
2.631
2.865
1.186
2.357
1.938
63
0.324
Enterprise value$M
0.743
0.760
0.882
0.919
0.898
0.851
0.971
1.095
1.019
1.069
0.532
3.54%
4.28%
48
0.447
LT debt$M
0.131
0.142
0.141
0.136
0.151
0.142
0.134
0.129
0.128
0.130
0.603
(2.95%)
(1.22%)
93
Revenue
$0.728M
4.56%
1.00×
Cost of revenue
$0.390M
5.15%
1.06×
Operating expenses
$0.120M
3.95%
0.94×
Goodwill & intangibles
15.57%
Spread over hurdle
29.04%