8.567
Revenue$M
6.495
6.931
7.332
7.874
8.349
8.987
9.833
10.48
11.18
12.21
8.889
7.90%
7.20%
48
18.26
Revenue growth%
25.67
27.36
27.87
25.01
26.64
29.63
28.64
26.07
26.54
29.38
13.38
28.64
27.00
26
18.88
Gross margin%
16.93
18.94
18.43
17.08
18.38
19.52
22.24
19.57
18.06
17.55
12.47
19.52
18.41
12
25.23
Operating margin%
23.30
26.17
28.87
26.75
25.74
28.69
26.55
26.93
27.37
29.54
4.85
27.37
26.84
46
13.82
Net margin%
22.81
22.64
22.02
24.48
24.99
25.64
25.12
26.14
28.34
26.05
15.27
26.05
25.05
18
34.92
P/E ratio (avg)x
49.05
56.16
56.98
66.01
64.54
64.32
68.39
70.86
77.67
87.06
30.84
70.86
65.27
84
14.01
EV/EBITx
29.52
29.75
34.87
33.24
32.55
34.90
35.47
38.63
43.01
42.21
8.005
38.63
34.88
50
11.81
FCF yield (avg)%
27.37
29.49
26.52
25.50
26.31
25.98
26.96
27.27
27.76
26.26
13.91
26.96
26.74
73
5.82
FCF margin%
30.49
31.20
28.97
28.89
30.12
30.22
28.68
27.12
29.78
26.83
24.46
28.68
29.38
61
0.714
FCF / Net incomex
1.054
1.131
1.187
1.397
1.568
1.851
2.155
2.192
2.174
2.416
1.224
2.174
1.709
68
28.21
ROIC%
4.47
2.07
4.00
4.36
6.28
4.57
2.01
0.40
0.85
0.40
29.90
0.85
3.04
93
18.01
Return on equity%
3.07
4.49
7.02
6.97
4.46
2.06
4.00
6.66
7.95
6.72
19.48
6.66
5.58
87
7.98
Return on assets%
22.42
20.80
18.17
16.40
18.21
17.50
15.35
17.01
18.58
18.08
27.44
17.50
18.13
30
0.36
EPS$
0.12
0.12
0.12
0.12
0.10
0.11
0.09
0.09
0.08
0.07
0.40
(6.12%)
(3.98%)
—
23.86
EPS growth%
19.17
20.95
23.60
23.47
24.97
22.67
25.22
23.82
24.53
25.48
18.85
24.53
23.71
73
0.45
Bookvalue per sh$
0.25
0.26
0.24
0.24
0.22
0.24
0.22
0.21
0.22
0.20
0.38
(2.39%)
(1.92%)
—
0.33
FCF per share$
0.82
0.89
0.91
0.93
0.88
1.01
0.99
1.10
1.06
1.13
0.40
5.00%
4.35%
—
0.17
Dividend per sh$
0.25
0.23
0.22
0.24
0.25
0.24
0.24
0.21
0.19
0.18
0.47
(5.99%)
(4.59%)
—
17.59
Div yield (avg)%
32.19
34.21
34.29
31.91
34.89
35.38
35.10
34.84
34.49
34.28
25.16
34.84
34.39
17
27.33
Payout ratio%
17.85
20.74
20.78
20.78
20.64
18.96
17.21
14.61
13.33
13.82
22.17
14.61
18.40
37
24.36
Shares (diluted)M
24.80
23.47
25.24
28.43
29.78
33.86
32.17
31.14
30.78
31.46
23.69
1.10%
2.20%
86
29.12
Buyback yield%
22.03
20.74
20.41
19.87
21.13
23.66
23.75
21.25
21.11
19.15
27.88
21.25
21.12
62
0.860
D/E ratiox
2.137
2.144
2.055
2.382
2.470
2.873
3.272
3.871
4.338
4.630
1.554
3.871
2.672
6
11.70
Enterprise value$M
7.730
7.226
7.046
7.032
6.080
6.198
5.538
5.788
5.854
5.851
4.101
(0.77%)
(2.56%)
8
1.867
LT debt$M
1.090
1.185
1.142
1.225
1.153
1.227
1.172
1.034
1.076
1.133
2.637
(0.35%)
1.23%
67
Revenue
$12.21M
7.20%
1.00×
Cost of revenue
$8.537M
7.19%
1.00×
Operating expenses
$1.890M
6.30%
0.92×
Spread over hurdle
(2.46%)