0.097
Revenue$M
0.156
0.170
0.179
0.194
0.211
0.230
0.242
0.262
0.278
0.104
0.109
7.46%
7.42%
85
8.05
Revenue growth%
24.61
22.25
24.86
25.21
24.32
24.48
25.66
28.55
26.96
4.27
25.53
25.66
24.82
11
4.00
Gross margin%
14.33
11.38
13.56
15.55
16.36
18.78
18.94
20.66
21.12
18.64
6.72
18.94
15.96
62
19.93
Operating margin%
4.98
4.97
6.41
8.91
8.98
11.14
9.22
11.36
9.02
28.35
5.24
9.22
8.95
91
17.35
Net margin%
20.13
22.50
24.75
25.72
23.71
22.83
21.51
22.80
24.01
29.82
29.38
22.83
22.82
24
6.447
P/E ratio (avg)x
15.51
14.54
14.66
16.38
17.67
18.43
18.15
17.67
17.35
11.79
17.59
17.67
17.30
41
34.02
EV/EBITx
21.45
22.24
25.37
26.77
31.88
30.78
30.14
35.46
36.51
30.65
32.39
31.88
28.45
38
23.66
FCF yield (avg)%
12.20
15.16
17.68
14.76
12.68
12.44
12.12
11.26
13.30
7.77
5.39
12.44
12.56
30
14.41
FCF margin%
0.82
3.31
6.07
6.92
8.05
9.89
11.10
11.72
12.55
15.56
26.10
11.10
7.48
48
1.084
FCF / Net incomex
0.311
0.287
0.319
0.332
0.367
0.404
0.397
0.422
0.463
0.739
1.700
0.404
0.352
59
8.02
ROIC%
24.96
26.96
25.69
25.45
27.17
26.83
29.02
30.63
31.04
2.68
27.55
29.02
26.89
31
3.82
Return on equity%
21.93
23.69
23.83
25.01
25.88
28.56
27.02
29.66
32.19
15.54
12.32
28.56
25.44
76
17.13
Return on assets%
33.33
31.61
30.78
28.05
29.62
26.65
27.76
25.95
24.29
20.96
25.64
26.65
28.84
59
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.40%
0.92%
—
26.84
EPS growth%
9.88
10.15
11.31
12.19
10.85
12.73
12.26
14.23
13.60
12.72
5.68
12.73
11.75
27
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
0.02
5.72%
5.85%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
—
9.51%
8.79%
—
—
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
1.02%
0.96%
—
19.82
Div yield (avg)%
17.10
18.55
15.67
13.32
15.34
13.50
11.36
13.52
16.46
16.71
19.07
13.52
14.72
32
28.80
Payout ratio%
5.23
7.87
10.31
13.28
12.92
13.88
10.99
11.52
8.62
6.96
3.60
11.52
10.65
54
10.01
Shares (diluted)M
11.50
10.48
10.91
10.11
10.48
10.59
10.99
11.48
10.40
10.05
9.902
0.57%
(0.07%)
36
11.85
Buyback yield%
4.25
2.79
5.28
4.73
3.63
3.04
4.87
5.58
6.44
6.13
19.80
4.87
4.49
55
0.139
D/E ratiox
1.062
1.165
1.196
1.145
1.039
1.104
1.030
0.906
0.862
0.273
1.594
1.030
1.051
85
0.124
Enterprise value$M
0.187
0.160
0.169
0.169
0.174
0.172
0.166
0.162
0.143
0.293
0.109
(3.28%)
(3.57%)
32
0.022
LT debt$M
0.055
0.060
0.066
0.073
0.081
0.085
0.085
0.095
0.089
0.028
0.142
4.16%
6.63%
33
Revenue
$0.278M
7.42%
1.00×
Cost of revenue
$0.153M
7.27%
0.99×
Operating expenses
$0.051M
7.53%
1.01×
Goodwill & intangibles
16.35%
Spread over hurdle
(4.32%)