1.493
Revenue$M
1.433
1.463
1.489
1.523
1.591
1.624
1.654
1.673
1.736
1.815
1.527
2.66%
2.54%
43
25.62
Revenue growth%
14.33
17.00
16.76
15.24
15.97
15.05
14.97
13.26
13.68
15.11
26.11
14.97
15.08
64
24.69
Gross margin%
19.18
19.75
19.39
20.65
22.69
25.65
23.28
21.96
22.71
20.06
13.70
22.71
21.30
58
27.41
Operating margin%
4.84
7.03
5.43
6.83
8.58
5.87
4.89
7.43
9.39
7.93
10.35
7.43
6.93
52
27.04
Net margin%
27.36
28.73
29.75
32.42
33.32
31.13
33.38
31.26
33.42
34.43
9.17
33.38
31.84
12
33.83
P/E ratio (avg)x
27.87
28.16
30.80
31.32
29.53
28.64
27.44
28.80
26.88
28.80
7.140
28.64
28.72
47
31.88
EV/EBITx
21.37
22.75
20.27
22.20
24.48
27.02
26.26
23.19
23.76
21.76
11.82
23.76
22.97
81
5.40
FCF yield (avg)%
9.89
10.30
11.26
9.06
7.88
8.67
11.14
11.73
12.46
15.01
26.80
11.73
10.72
29
9.22
FCF margin%
20.52
20.19
20.21
18.92
18.06
19.06
18.39
18.55
20.35
18.30
27.26
18.55
18.99
53
0.243
FCF / Net incomex
0.728
0.868
0.896
1.063
1.266
1.296
1.287
1.564
1.872
2.178
0.428
1.564
1.276
84
14.78
ROIC%
28.39
30.95
31.37
29.42
27.93
27.37
24.51
24.40
22.37
22.53
18.31
24.40
27.65
8
22.00
Return on equity%
23.45
23.95
26.82
28.53
30.38
32.52
34.44
32.70
34.44
36.18
23.79
34.44
31.45
23
29.29
Return on assets%
14.89
16.67
18.92
16.28
15.30
17.47
14.82
16.38
16.21
14.89
12.53
16.21
16.24
31
0.01
EPS$
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.07
0.01
4.69%
1.59%
—
16.89
EPS growth%
5.51
5.17
6.26
3.46
1.21
1.72
4.04
3.67
5.39
2.40
13.87
3.67
3.85
94
0.04
Bookvalue per sh$
0.08
0.07
0.08
0.08
0.07
0.08
0.09
0.09
0.10
0.11
0.03
8.84%
3.84%
—
0.07
FCF per share$
0.07
0.07
0.08
0.09
0.09
0.09
0.11
0.11
0.12
0.14
0.03
9.10%
7.07%
—
0.03
Dividend per sh$
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.05
1.94%
7.18%
—
26.34
Div yield (avg)%
10.01
7.21
8.02
6.40
8.51
8.08
7.55
6.88
6.02
3.94
17.55
6.88
7.38
73
20.10
Payout ratio%
19.55
19.69
21.05
21.76
19.57
17.57
16.43
17.33
18.25
16.43
14.65
17.33
18.90
75
14.53
Shares (diluted)M
13.32
11.66
10.70
9.781
8.745
7.977
7.573
8.042
8.254
7.467
14.16
(3.11%)
(6.13%)
28
3.82
Buyback yield%
26.95
25.39
26.33
26.40
26.14
25.08
26.33
24.71
24.19
24.82
28.09
24.82
25.76
44
0.769
D/E ratiox
0.385
0.434
0.432
0.438
0.459
0.497
0.564
0.613
0.723
0.829
1.105
0.613
0.478
30
1.426
Enterprise value$M
0.632
0.687
0.614
0.685
0.654
0.615
0.646
0.657
0.637
0.680
0.175
0.76%
0.84%
79
1.523
LT debt$M
0.088
0.087
0.083
0.089
0.076
0.068
0.060
0.060
0.061
0.054
0.744
(6.58%)
(4.24%)
18
Revenue
$1.815M
2.54%
1.00×
Cost of revenue
$1.218M
2.43%
0.99×
Operating expenses
$0.247M
2.67%
1.01×
Spread over hurdle
23.30%