0.554
Revenue$M
0.693
0.694
0.701
0.698
0.706
0.725
0.746
0.755
0.759
0.775
0.585
1.88%
0.98%
44
8.62
Revenue growth%
15.34
12.43
13.90
15.96
15.05
17.37
16.45
17.20
19.87
22.59
7.93
17.37
16.20
27
17.10
Gross margin%
15.44
12.90
12.61
12.42
9.90
8.92
8.31
7.78
7.04
7.16
4.49
7.78
9.41
77
11.48
Operating margin%
17.04
14.76
12.09
11.60
13.79
11.06
9.78
12.78
11.17
14.03
14.58
11.17
12.43
89
2.54
Net margin%
27.71
28.56
31.49
34.39
37.32
36.32
38.46
36.03
33.71
33.96
16.18
36.03
34.18
51
34.31
P/E ratio (avg)x
40.11
39.45
45.84
50.57
53.09
60.38
63.18
70.48
76.17
90.41
30.86
70.48
56.74
89
33.35
EV/EBITx
42.20
44.15
45.13
51.02
55.84
58.20
56.93
58.83
63.92
70.70
26.36
58.83
56.38
59
7.52
FCF yield (avg)%
24.35
26.63
27.56
25.99
25.38
22.98
20.60
18.96
17.38
15.43
20.98
18.96
23.67
20
25.84
FCF margin%
1.12
3.99
4.95
2.57
5.48
5.29
3.64
6.19
8.35
7.15
19.83
6.19
5.12
72
1.540
FCF / Net incomex
0.852
0.954
0.939
1.055
1.004
1.062
1.103
1.000
1.062
1.002
0.283
1.062
1.003
12
17.43
ROIC%
31.18
29.68
32.64
33.07
32.39
31.38
31.21
32.99
35.64
38.30
23.38
32.99
32.52
67
26.20
Return on equity%
26.02
24.52
22.46
19.85
17.51
18.24
19.81
19.70
19.64
18.46
28.98
19.64
19.75
30
19.03
Return on assets%
17.47
16.84
18.00
19.85
20.14
19.73
18.65
16.69
18.15
16.21
11.09
18.15
18.08
91
0.10
EPS$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.11
(3.12%)
(0.18%)
—
14.01
EPS growth%
25.17
26.84
26.98
27.80
25.08
24.93
26.58
28.12
27.25
29.76
17.87
27.25
26.91
6
0.05
Bookvalue per sh$
0.14
0.13
0.13
0.13
0.12
0.10
0.10
0.09
0.09
0.09
0.07
(6.15%)
(4.48%)
—
0.05
FCF per share$
0.09
0.08
0.09
0.09
0.10
0.11
0.12
0.12
0.12
0.14
0.11
7.72%
6.21%
—
0.09
Dividend per sh$
0.14
0.16
0.15
0.16
0.18
0.19
0.22
0.24
0.26
0.27
0.04
8.67%
7.51%
—
28.33
Div yield (avg)%
16.07
17.83
18.87
17.60
20.44
18.26
19.02
18.85
16.66
16.52
9.14
18.26
18.05
91
14.54
Payout ratio%
22.76
24.25
26.71
29.27
31.35
29.66
29.13
26.98
24.03
21.60
2.09
26.98
26.84
8
2.554
Shares (diluted)M
3.890
4.183
4.341
5.137
6.213
6.887
7.141
7.711
8.484
8.525
2.565
6.53%
9.55%
37
12.90
Buyback yield%
0.40
0.40
3.09
4.70
3.09
0.94
0.40
0.40
0.64
3.63
12.17
0.64
0.79
26
0.273
D/E ratiox
1.259
1.339
1.472
1.672
1.594
1.826
1.824
2.087
2.025
2.190
1.340
2.025
1.748
61
0.687
Enterprise value$M
0.771
0.805
0.806
0.917
1.004
1.001
1.003
1.114
1.186
1.279
0.645
4.96%
5.00%
72
0.350
LT debt$M
0.341
0.302
0.310
0.314
0.343
0.353
0.367
0.347
0.378
0.371
0.513
1.59%
1.72%
9
Revenue
$0.775M
0.98%
1.00×
Cost of revenue
$0.476M
1.00%
1.00×
Operating expenses
$0.111M
0.70%
0.97×
Spread over hurdle
43.67%