0.028
Revenue$M
0.157
0.171
0.189
0.202
0.218
0.240
0.265
0.282
0.310
0.339
0.029
9.24%
8.83%
8
2.86
Revenue growth%
23.16
21.35
19.85
18.82
16.46
13.85
13.17
13.90
13.36
16.23
27.26
13.85
16.34
90
23.48
Gross margin%
9.91
11.17
8.18
9.59
8.88
10.22
7.55
7.97
5.35
7.72
26.76
7.72
8.53
36
20.06
Operating margin%
2.66
2.29
0.40
0.40
0.57
2.01
0.40
0.40
3.33
5.90
18.73
2.01
1.29
81
5.51
Net margin%
3.58
4.91
3.30
1.68
3.82
4.39
6.89
7.98
6.78
5.74
7.54
6.78
4.65
35
21.58
P/E ratio (avg)x
23.62
26.89
26.28
26.83
30.31
33.30
34.34
37.57
35.93
33.92
18.07
34.34
31.81
66
7.048
EV/EBITx
44.07
46.85
53.66
50.56
48.63
46.09
50.18
50.91
49.55
50.14
14.54
50.14
49.85
75
7.32
FCF yield (avg)%
20.62
18.20
19.26
19.43
20.60
21.77
19.02
18.12
17.26
18.15
9.14
18.15
19.14
64
27.25
FCF margin%
12.46
13.67
11.08
11.89
14.28
12.27
10.78
11.50
9.09
6.10
6.21
10.78
11.70
44
1.131
FCF / Net incomex
1.518
1.469
1.564
1.437
1.546
1.501
1.611
1.766
1.992
1.976
1.051
1.766
1.555
8
6.65
ROIC%
28.80
29.61
30.21
28.52
27.82
26.56
28.03
30.36
29.96
30.15
3.63
29.96
29.21
53
4.07
Return on equity%
15.39
17.70
18.25
18.00
16.91
15.78
16.55
16.07
16.71
15.59
19.14
16.07
16.63
47
15.96
Return on assets%
0.93
3.78
4.62
7.15
6.89
7.40
5.41
4.42
2.32
0.40
10.65
4.42
4.52
43
0.23
EPS$
0.31
0.30
0.28
0.26
0.28
0.28
0.26
0.23
0.24
0.26
0.26
(1.71%)
(2.89%)
—
25.18
EPS growth%
14.23
13.81
14.07
11.99
10.28
8.04
6.59
8.27
9.89
6.96
12.88
8.04
10.08
19
0.08
Bookvalue per sh$
0.18
0.17
0.19
0.19
0.19
0.21
0.19
0.18
0.21
0.21
0.36
2.22%
1.26%
—
0.08
FCF per share$
0.09
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.12
0.16
5.75%
4.34%
—
0.09
Dividend per sh$
0.32
0.31
0.28
0.26
0.23
0.20
0.22
0.22
0.20
0.19
0.29
(4.20%)
(6.66%)
—
11.17
Div yield (avg)%
16.41
16.53
15.54
14.37
16.89
16.48
15.58
15.13
12.98
13.72
17.11
15.13
15.56
69
27.91
Payout ratio%
28.43
27.88
28.61
30.38
30.00
32.61
32.73
34.81
36.74
35.79
17.12
34.81
31.49
15
0.655
Shares (diluted)M
0.677
0.695
0.658
0.679
0.763
0.814
0.898
0.876
0.823
0.863
0.633
2.50%
2.00%
25
11.67
Buyback yield%
8.84
7.56
7.23
8.59
10.65
8.42
6.30
8.03
5.41
6.16
16.41
6.30
7.80
57
0.475
D/E ratiox
0.878
0.952
0.945
0.876
0.952
0.983
0.951
0.865
0.821
0.788
0.210
0.865
0.912
84
0.013
Enterprise value$M
0.228
0.240
0.281
0.319
0.332
0.357
0.404
0.477
0.503
0.524
0.159
9.56%
10.00%
61
0.239
LT debt$M
0.117
0.120
0.135
0.131
0.135
0.150
0.151
0.147
0.151
0.163
0.144
3.90%
3.68%
12
Revenue
$0.339M
8.83%
1.00×
Cost of revenue
$0.168M
8.84%
1.00×
Operating expenses
$0.065M
9.60%
1.07×
Spread over hurdle
27.53%