1.649
Revenue$M
1.504
1.499
1.533
1.536
1.565
1.570
1.617
1.657
1.699
1.711
1.795
1.80%
1.55%
90
27.94
Revenue growth%
16.51
14.66
13.92
11.02
9.07
11.78
13.35
15.67
17.04
14.71
26.58
14.71
14.29
55
24.90
Gross margin%
7.80
9.41
9.95
9.02
10.71
12.78
11.46
14.25
15.64
14.08
22.67
14.08
11.08
79
6.81
Operating margin%
22.52
23.84
22.22
22.19
24.89
22.64
24.06
27.06
29.62
27.73
13.10
27.06
23.95
83
19.73
Net margin%
13.83
12.41
10.56
8.96
7.58
8.83
10.93
12.44
10.35
12.00
27.75
10.93
10.75
71
35.18
P/E ratio (avg)x
39.66
45.25
45.40
47.37
51.45
46.88
47.94
53.42
48.94
52.61
26.76
48.94
47.65
40
15.64
EV/EBITx
23.14
23.71
22.67
22.88
22.06
19.30
20.39
19.04
20.09
20.46
6.893
20.09
21.26
56
18.22
FCF yield (avg)%
9.11
9.59
8.87
9.95
7.42
9.66
11.63
10.54
11.33
12.96
22.26
11.33
9.81
95
2.54
FCF margin%
13.46
11.31
13.75
15.86
15.21
16.47
15.85
17.95
19.58
21.20
21.07
17.95
15.85
47
1.544
FCF / Net incomex
0.414
0.405
0.389
0.417
0.428
0.423
0.373
0.369
0.343
0.297
0.104
0.369
0.397
87
8.09
ROIC%
0.68
1.41
2.78
1.37
2.87
3.47
5.08
2.99
1.60
2.01
11.15
2.99
2.40
45
14.92
Return on equity%
17.89
18.27
19.40
18.67
17.48
20.04
22.20
21.07
23.22
21.22
28.83
21.22
19.72
66
16.04
Return on assets%
12.42
10.20
8.32
10.40
13.21
13.21
14.41
13.11
11.62
10.10
3.49
13.11
12.02
67
0.12
EPS$
0.08
0.07
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.08
0.13
0.34%
(0.39%)
—
29.67
EPS growth%
8.51
10.81
10.40
11.73
11.23
10.47
9.51
7.05
5.53
7.91
25.19
7.91
9.96
53
0.12
Bookvalue per sh$
0.19
0.20
0.20
0.22
0.24
0.24
0.25
0.27
0.24
0.24
0.18
0.60%
3.62%
—
0.08
FCF per share$
0.15
0.13
0.12
0.13
0.12
0.12
0.13
0.11
0.12
0.12
0.16
(0.34%)
(2.71%)
—
0.17
Dividend per sh$
0.14
0.16
0.16
0.17
0.19
0.21
0.22
0.21
0.24
0.28
0.14
8.38%
6.97%
—
6.64
Div yield (avg)%
7.10
6.49
8.01
9.72
9.92
6.94
5.23
7.97
8.37
8.52
29.82
7.97
7.99
25
3.66
Payout ratio%
21.02
21.66
22.06
19.10
20.33
21.39
19.26
16.55
17.99
19.42
29.38
19.26
19.87
28
6.946
Shares (diluted)M
7.588
7.272
8.162
7.570
8.171
8.885
9.294
9.638
10.18
9.992
7.133
4.11%
3.52%
90
25.08
Buyback yield%
17.28
16.41
17.06
18.54
19.44
19.35
18.95
19.65
22.35
23.34
6.63
19.65
19.15
28
0.593
D/E ratiox
1.757
1.619
1.848
1.947
2.115
2.099
2.365
2.320
2.525
2.806
0.358
2.365
2.107
50
0.645
Enterprise value$M
1.231
1.330
1.315
1.298
1.320
1.399
1.448
1.533
1.351
1.348
0.370
0.41%
1.69%
79
1.836
LT debt$M
2.437
2.638
3.162
3.529
3.506
4.198
4.270
5.074
5.851
6.421
0.626
12.87%
11.25%
93
Revenue
$1.711M
1.55%
1.00×
Cost of revenue
$0.788M
1.51%
1.00×
Operating expenses
$0.404M
1.34%
0.98×
Spread over hurdle
30.75%