0.718
Revenue$M
0.956
1.000
1.050
1.104
1.170
1.263
1.321
1.400
1.519
1.593
0.782
6.37%
5.89%
92
9.61
Revenue growth%
24.68
23.96
24.86
21.87
23.20
21.08
18.66
17.93
20.77
19.03
4.22
19.03
21.48
47
2.15
Gross margin%
21.82
23.45
24.03
24.24
21.41
21.06
20.13
17.38
20.36
18.57
2.88
20.13
21.24
14
5.24
Operating margin%
0.56
0.40
3.19
3.90
4.73
2.21
0.40
1.79
0.40
0.40
9.05
0.40
1.17
24
6.96
Net margin%
16.60
18.41
20.06
18.45
15.78
17.46
17.38
19.72
18.68
20.90
24.11
18.68
18.43
58
16.84
P/E ratio (avg)x
18.18
17.39
19.21
20.47
22.14
23.89
22.96
21.16
21.46
20.15
26.53
21.46
20.82
78
32.66
EV/EBITx
39.03
45.54
51.90
59.06
63.37
76.48
79.27
78.18
80.98
82.12
19.90
79.27
69.93
33
26.69
FCF yield (avg)%
8.42
6.05
4.09
3.54
0.75
1.16
0.40
2.01
0.40
0.40
14.71
0.40
1.58
90
9.56
FCF margin%
8.03
6.42
9.40
10.93
13.22
15.79
14.13
14.85
16.50
17.76
5.64
15.79
13.67
62
1.559
FCF / Net incomex
1.564
1.456
1.385
1.513
1.511
1.711
1.772
1.606
1.466
1.554
1.038
1.606
1.534
80
22.65
ROIC%
11.98
14.62
16.62
15.93
17.94
15.70
13.68
15.66
16.99
15.17
29.95
15.66
15.68
55
28.12
Return on equity%
14.33
12.30
10.15
8.18
7.53
9.30
6.59
3.63
4.05
3.69
20.72
4.05
7.86
75
5.29
Return on assets%
10.03
11.47
10.09
11.36
9.48
9.22
10.99
13.71
14.12
12.39
2.87
12.39
11.17
25
0.12
EPS$
0.13
0.15
0.16
0.19
0.19
0.22
0.22
0.25
0.29
0.33
0.13
11.74%
9.14%
—
19.56
EPS growth%
4.93
4.50
1.55
2.16
0.40
0.40
0.73
0.94
0.40
0.40
4.18
0.40
0.84
83
0.18
Bookvalue per sh$
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.20
8.28%
4.31%
—
0.13
FCF per share$
0.27
0.28
0.31
0.34
0.38
0.41
0.42
0.41
0.42
0.40
0.11
0.82%
5.14%
—
0.07
Dividend per sh$
0.14
0.14
0.13
0.13
0.15
0.15
0.14
0.13
0.14
0.13
0.05
(2.83%)
(0.33%)
—
28.38
Div yield (avg)%
9.22
12.08
10.12
12.52
11.62
10.17
7.42
9.11
6.79
5.18
11.57
7.42
9.67
88
15.46
Payout ratio%
7.21
6.82
6.63
6.45
7.32
8.81
9.60
7.85
9.85
9.65
14.88
9.60
7.58
81
4.539
Shares (diluted)M
3.041
3.304
3.407
3.474
3.334
3.173
2.730
2.949
2.923
2.862
4.660
(3.01%)
(0.01%)
47
29.34
Buyback yield%
15.33
17.88
16.83
17.86
17.43
16.15
14.54
12.70
12.72
11.09
19.20
12.72
15.74
28
0.630
D/E ratiox
0.740
0.859
0.860
0.995
1.099
1.061
1.197
1.227
1.317
1.322
0.987
1.227
1.080
41
1.172
Enterprise value$M
0.549
0.534
0.551
0.515
0.458
0.427
0.440
0.490
0.504
0.481
0.229
0.97%
(1.17%)
26
0.484
LT debt$M
0.545
0.578
0.595
0.576
0.573
0.602
0.657
0.686
0.654
0.673
0.613
3.26%
2.50%
82
Revenue
$1.593M
5.89%
1.00×
Cost of revenue
$0.734M
5.66%
0.98×
Operating expenses
$0.360M
6.06%
1.02×
Spread over hurdle
10.82%