0.203
Revenue$M
2.608
2.656
2.660
2.645
2.738
2.776
2.773
2.819
2.851
2.864
0.210
0.91%
1.15%
89
24.23
Revenue growth%
14.81
17.25
18.90
20.59
21.16
19.37
16.50
14.57
12.59
10.62
5.22
14.57
16.87
25
12.47
Gross margin%
11.63
11.69
8.84
9.51
8.58
9.21
7.93
7.78
8.60
5.68
6.76
7.93
8.72
6
16.25
Operating margin%
10.66
10.46
10.88
13.25
14.54
11.92
9.56
7.76
10.55
12.26
11.10
10.55
10.77
67
16.97
Net margin%
30.85
28.63
25.70
24.93
23.65
26.41
27.28
25.04
25.88
23.18
11.43
25.88
25.79
54
6.759
P/E ratio (avg)x
16.83
16.03
17.48
19.67
21.40
20.73
21.69
23.84
25.06
25.46
32.44
23.84
21.06
24
14.19
EV/EBITx
49.54
53.08
50.72
58.79
56.04
60.43
59.05
59.79
64.32
66.39
8.447
60.43
58.92
75
10.12
FCF yield (avg)%
25.61
25.55
27.06
24.56
26.25
26.39
28.99
31.32
34.18
32.13
27.31
31.32
26.73
83
5.17
FCF margin%
2.91
0.40
0.69
2.95
1.48
3.27
4.06
2.94
2.62
4.70
13.71
3.27
2.92
58
0.405
FCF / Net incomex
0.257
0.283
0.257
0.248
0.241
0.254
0.257
0.235
0.242
0.225
0.607
0.242
0.251
22
11.91
ROIC%
26.08
28.14
25.34
22.80
23.91
23.62
21.74
23.46
24.93
24.32
11.73
23.62
24.11
40
19.68
Return on equity%
17.52
14.85
14.74
13.39
11.63
10.82
8.72
9.77
7.46
6.11
20.60
8.72
11.22
64
12.96
Return on assets%
23.43
22.80
21.28
19.24
19.59
22.48
23.85
23.10
22.16
22.28
25.91
22.48
22.38
13
0.03
EPS$
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.03
2.44%
6.41%
—
3.80
EPS growth%
9.34
11.47
11.35
14.34
11.47
10.79
10.23
7.88
5.70
2.78
27.50
7.88
10.51
24
0.03
Bookvalue per sh$
0.04
0.05
0.06
0.05
0.06
0.07
0.08
0.09
0.10
0.11
0.06
11.43%
10.73%
—
0.01
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.02
6.54%
6.57%
—
0.04
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(3.30%)
(1.07%)
—
23.45
Div yield (avg)%
26.05
26.99
27.62
24.86
24.64
22.43
22.23
24.63
26.66
25.20
26.25
24.63
25.03
84
23.49
Payout ratio%
25.11
23.18
22.86
24.09
24.09
25.55
23.95
21.63
24.48
22.99
25.01
23.95
24.02
39
23.83
Shares (diluted)M
27.01
30.61
30.75
34.49
32.71
31.91
32.38
33.94
36.80
37.16
23.38
2.58%
3.55%
87
23.57
Buyback yield%
14.85
14.88
17.51
18.94
19.36
21.96
19.61
18.35
15.70
16.03
16.21
18.35
17.93
90
1.276
D/E ratiox
0.366
0.357
0.386
0.432
0.412
0.402
0.427
0.464
0.420
0.425
0.788
0.425
0.416
90
1.346
Enterprise value$M
2.277
2.158
1.929
1.662
1.662
1.720
1.597
1.641
1.766
1.873
2.463
2.42%
(1.68%)
58
0.303
LT debt$M
0.423
0.481
0.547
0.640
0.737
0.846
0.946
1.039
1.205
1.327
1.996
12.48%
11.79%
81
Revenue
$2.864M
1.15%
1.00×
Cost of revenue
$1.793M
1.24%
1.01×
Operating expenses
$0.479M
1.69%
1.05×
Goodwill & intangibles
18.24%
Spread over hurdle
(1.80%)