0.283
Revenue$M
0.571
0.591
0.606
0.623
0.618
0.618
0.627
0.623
0.635
0.651
0.299
1.05%
1.49%
52
14.07
Revenue growth%
3.66
0.84
0.40
0.40
0.40
0.40
0.40
1.14
1.30
0.40
4.04
0.40
0.40
55
17.41
Gross margin%
19.18
18.28
15.79
14.40
12.59
11.37
10.54
9.28
10.73
8.83
12.32
10.54
11.98
72
6.38
Operating margin%
11.25
9.74
11.66
10.33
12.77
12.22
14.11
14.97
13.66
14.12
5.46
14.11
12.49
37
4.07
Net margin%
0.40
1.20
2.30
0.61
0.40
1.12
2.63
0.99
2.58
4.74
7.07
2.58
1.16
7
22.53
P/E ratio (avg)x
35.68
36.61
37.28
39.70
47.27
51.47
57.55
64.38
67.95
69.24
20.02
64.38
49.37
6
30.02
EV/EBITx
24.50
25.09
25.45
28.26
32.84
34.32
33.92
39.26
42.70
42.64
34.63
39.26
33.38
25
26.79
FCF yield (avg)%
10.89
12.42
9.46
12.14
14.64
16.97
14.97
15.52
14.60
15.93
8.86
15.52
14.62
93
17.41
FCF margin%
6.42
5.47
2.81
1.24
2.37
1.03
0.40
2.14
0.40
0.40
15.65
0.40
1.69
74
0.435
FCF / Net incomex
0.876
0.947
0.820
0.711
0.773
0.673
0.622
0.564
0.552
0.505
0.922
0.564
0.692
47
25.06
ROIC%
5.06
6.15
6.52
5.20
5.54
6.82
4.22
1.90
0.40
2.14
17.09
2.14
5.13
67
21.33
Return on equity%
11.32
13.29
11.87
11.56
8.77
9.32
7.11
5.16
4.75
4.46
21.69
5.16
9.04
79
9.01
Return on assets%
29.79
31.77
34.28
35.45
32.70
33.66
32.06
32.06
33.39
32.84
21.65
32.84
32.77
42
0.02
EPS$
—
—
—
—
—
—
—
0.01
0.01
0.01
0.02
4.80%
0.69%
—
14.33
EPS growth%
17.91
17.33
15.30
14.81
15.89
13.16
14.35
12.15
11.64
14.24
14.90
13.16
14.58
90
0.02
Bookvalue per sh$
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
4.38%
4.81%
—
0.02
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.06
0.06
0.02
15.12%
15.01%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.15%
0.73%
—
11.80
Div yield (avg)%
5.94
6.11
8.12
9.30
9.24
7.36
8.11
5.17
7.87
9.97
27.34
7.87
7.99
30
23.45
Payout ratio%
16.93
19.46
17.03
19.84
17.38
16.34
18.92
18.13
20.23
20.04
4.08
18.92
18.53
73
12.59
Shares (diluted)M
24.00
27.53
28.08
31.63
37.38
37.66
43.37
43.48
50.07
59.13
12.64
9.60%
10.93%
78
18.06
Buyback yield%
23.23
20.66
18.23
16.79
19.15
19.37
22.30
22.53
24.91
23.64
16.22
22.53
21.48
53
1.669
D/E ratiox
1.520
1.604
1.823
2.044
2.001
2.124
2.418
2.604
2.808
3.274
1.608
2.604
2.084
69
0.099
Enterprise value$M
0.063
0.062
0.056
0.052
0.055
0.056
0.051
0.051
0.053
0.052
0.102
(1.04%)
(2.38%)
15
0.141
LT debt$M
0.557
0.544
0.630
0.695
0.691
0.714
0.821
0.802
0.788
0.857
0.103
4.39%
4.66%
71
Revenue
$0.651M
1.49%
1.00×
Cost of revenue
$0.337M
1.27%
0.98×
Operating expenses
$0.107M
1.75%
1.03×
Spread over hurdle
(0.76%)