0.716
Revenue$M
0.594
0.629
0.680
0.714
0.749
0.793
0.853
0.914
0.992
1.078
0.732
7.57%
6.79%
64
17.95
Revenue growth%
15.18
13.23
15.25
17.59
15.16
17.92
19.60
21.47
22.00
24.55
9.27
21.47
17.76
30
7.25
Gross margin%
10.72
13.44
14.07
14.01
16.00
18.23
17.88
17.78
17.98
15.92
20.19
17.88
15.96
58
28.20
Operating margin%
28.58
27.43
25.72
22.73
22.79
22.36
23.73
26.16
25.60
22.64
15.11
23.73
24.67
22
21.15
Net margin%
1.62
3.70
1.10
0.40
0.40
0.40
0.40
2.37
2.66
4.69
22.41
2.37
1.36
60
8.183
P/E ratio (avg)x
25.05
25.51
25.45
24.19
28.11
30.90
31.51
36.68
35.64
36.69
10.46
35.64
29.51
65
15.43
EV/EBITx
12.83
12.16
12.01
11.09
10.57
11.23
11.44
12.21
12.61
13.32
12.95
12.21
12.09
19
25.32
FCF yield (avg)%
30.37
32.96
31.93
30.50
31.20
31.75
32.08
29.41
30.93
30.19
16.69
30.93
31.07
41
15.43
FCF margin%
31.41
31.74
29.68
30.47
27.92
25.71
24.40
26.31
29.26
27.26
3.69
26.31
28.59
27
0.372
FCF / Net incomex
0.683
0.630
0.610
0.637
0.629
0.616
0.699
0.660
0.737
0.751
0.102
0.699
0.648
46
17.37
ROIC%
28.21
27.81
30.24
30.23
27.32
26.60
29.36
30.82
32.06
29.97
4.17
29.97
29.66
28
10.68
Return on equity%
34.02
34.88
37.41
35.53
35.19
38.16
37.94
36.69
36.17
38.22
21.79
37.94
36.43
90
6.37
Return on assets%
21.65
24.23
25.55
28.54
29.91
31.30
28.77
30.30
29.64
27.27
20.43
29.64
28.65
21
0.01
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.02
4.70%
5.03%
—
13.91
EPS growth%
4.37
5.72
6.94
8.52
7.87
9.05
7.19
7.59
6.62
7.94
7.28
7.59
7.39
35
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.53%
1.00%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.58%)
(1.59%)
—
0.02
Dividend per sh$
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
—
7.46%
4.19%
—
5.97
Div yield (avg)%
24.42
27.33
26.59
26.60
23.98
25.29
25.52
26.62
23.70
23.13
24.98
25.29
25.40
46
12.19
Payout ratio%
11.21
13.39
16.16
15.33
13.33
11.76
9.00
10.74
10.41
12.35
25.07
10.74
12.05
73
21.59
Shares (diluted)M
17.42
18.97
19.75
20.25
21.90
21.77
20.77
21.70
23.84
22.27
22.09
0.33%
1.47%
57
18.94
Buyback yield%
32.53
30.44
29.47
26.47
24.95
22.77
22.29
25.10
25.38
24.12
6.75
24.12
25.24
70
1.315
D/E ratiox
1.309
1.378
1.370
1.413
1.454
1.500
1.637
1.681
1.850
2.007
1.034
1.681
1.477
67
0.803
Enterprise value$M
0.536
0.587
0.622
0.672
0.707
0.770
0.756
0.832
0.865
0.775
0.707
1.85%
4.08%
72
0.150
LT debt$M
0.624
0.690
0.819
0.980
1.100
1.287
1.491
1.566
1.651
1.851
0.800
10.98%
12.10%
66
Revenue
$1.078M
6.79%
1.00×
Cost of revenue
$0.755M
6.79%
1.00×
Operating expenses
$0.216M
5.97%
0.93×
Spread over hurdle
(3.59%)