0.159
Revenue$M
0.202
0.218
0.236
0.261
0.281
0.302
0.335
0.365
0.405
0.178
0.169
9.20%
9.25%
63
24.37
Revenue growth%
16.39
17.43
19.99
20.93
22.25
20.75
18.42
16.45
13.91
9.49
14.68
18.42
17.92
8
19.22
Gross margin%
20.05
21.64
22.60
22.05
19.75
21.90
23.19
25.13
25.44
26.81
28.40
23.19
21.97
88
16.55
Operating margin%
25.70
25.14
24.81
25.43
25.69
24.75
26.43
24.90
27.71
28.11
22.75
25.69
25.29
67
2.11
Net margin%
5.47
4.63
6.76
7.71
8.30
11.28
13.94
13.78
14.40
17.00
12.98
13.78
8.00
34
32.04
P/E ratio (avg)x
14.41
12.77
12.02
11.28
12.50
12.90
13.88
13.23
13.96
37.00
35.40
13.23
13.07
91
21.66
EV/EBITx
7.962
7.114
6.505
6.886
7.585
7.059
7.510
7.800
7.149
36.27
34.86
7.510
7.211
77
25.56
FCF yield (avg)%
37.97
36.91
38.44
37.74
36.88
34.77
35.93
37.02
35.59
14.97
28.59
35.93
36.96
8
17.44
FCF margin%
26.38
28.31
27.52
28.87
30.41
31.90
29.88
30.53
30.13
10.17
23.26
30.41
29.37
71
0.355
FCF / Net incomex
1.461
1.620
1.558
1.666
1.852
1.916
2.200
2.440
2.553
1.687
0.714
2.200
1.759
52
11.61
ROIC%
7.91
10.79
11.15
10.90
11.90
9.45
10.57
9.74
12.32
24.06
17.14
10.57
10.68
11
12.56
Return on equity%
18.67
17.96
15.13
16.18
15.70
16.05
18.59
17.99
16.34
17.92
17.32
16.34
17.15
8
6.81
Return on assets%
0.40
0.40
0.40
1.28
1.09
0.45
1.18
0.40
0.40
17.90
16.80
0.45
0.40
88
0.03
EPS$
0.13
0.14
0.16
0.17
0.18
0.19
0.21
0.23
0.26
0.03
0.03
8.54%
7.73%
—
15.30
EPS growth%
4.53
3.55
1.67
3.22
0.93
0.40
0.64
0.69
2.59
4.14
9.63
0.69
1.72
88
0.06
Bookvalue per sh$
0.17
0.19
0.19
0.20
0.22
0.23
0.22
0.25
0.29
0.11
0.08
7.64%
6.76%
—
0.16
FCF per share$
0.06
0.05
0.06
0.06
0.07
0.08
0.07
0.07
0.07
0.07
0.14
1.15%
2.52%
—
0.07
Dividend per sh$
0.14
0.13
0.11
0.10
0.10
0.10
0.09
0.08
0.07
0.08
0.03
(5.31%)
(5.66%)
—
20.45
Div yield (avg)%
15.83
13.21
14.61
12.37
15.12
17.37
14.64
13.52
12.93
7.38
2.92
14.64
14.62
46
23.71
Payout ratio%
23.71
20.80
20.62
20.79
17.88
18.31
19.33
17.23
16.40
13.45
21.36
17.88
19.97
68
0.715
Shares (diluted)M
1.100
1.164
1.213
1.229
1.362
1.289
1.353
1.489
1.469
0.695
0.731
3.63%
3.84%
43
21.24
Buyback yield%
35.36
36.57
37.09
40.09
42.82
45.60
47.77
46.24
43.38
29.11
4.34
45.60
41.46
94
1.118
D/E ratiox
0.943
0.881
0.792
0.865
0.748
0.778
0.701
0.690
0.693
1.185
0.299
0.701
0.785
37
0.094
Enterprise value$M
0.439
0.453
0.484
0.464
0.439
0.491
0.444
0.457
0.427
0.064
0.186
(1.62%)
0.75%
54
0.321
LT debt$M
0.100
0.088
0.082
0.081
0.080
0.075
0.077
0.079
0.077
0.078
0.183
(1.10%)
(4.35%)
84
Revenue
$0.405M
9.25%
1.00×
Cost of revenue
$0.226M
9.10%
0.99×
Operating expenses
$0.101M
9.61%
1.03×
Spread over hurdle
14.43%