3.898
Revenue$M
11.20
11.57
11.83
12.20
12.13
12.21
12.42
12.24
12.45
12.24
4.262
0.19%
1.15%
15
14.79
Revenue growth%
33.15
31.21
31.66
30.65
27.93
26.29
26.52
26.57
28.39
27.98
20.26
26.57
28.18
58
18.81
Gross margin%
28.59
25.77
26.57
25.68
26.94
25.33
27.52
28.29
26.18
26.31
3.54
26.31
26.44
76
17.09
Operating margin%
24.26
25.30
27.09
26.06
26.67
24.29
23.25
26.19
25.58
23.35
14.15
24.29
25.44
79
8.13
Net margin%
23.46
22.79
23.10
24.80
23.25
25.73
22.88
22.08
23.93
21.80
6.59
22.88
23.18
20
29.52
P/E ratio (avg)x
8.377
8.890
10.04
9.969
10.25
10.56
11.50
11.36
11.34
10.49
10.00
11.34
10.37
26
30.87
EV/EBITx
10.82
11.29
11.92
11.22
11.11
10.71
9.901
8.645
9.541
8.578
13.17
9.541
10.76
86
6.77
FCF yield (avg)%
12.47
10.73
7.77
5.37
5.30
6.28
8.87
10.61
9.95
7.00
15.15
8.87
8.32
13
21.18
FCF margin%
25.98
27.78
29.56
28.97
27.81
26.42
27.20
25.13
26.13
25.91
28.46
26.13
26.81
73
1.633
FCF / Net incomex
1.128
1.291
1.298
1.256
1.373
1.277
1.274
1.204
1.151
1.152
1.347
1.204
1.265
70
12.52
ROIC%
10.78
8.54
7.54
5.57
8.42
8.08
10.64
10.53
12.08
13.61
18.01
10.64
9.54
68
9.75
Return on equity%
30.99
30.90
33.23
31.45
32.54
31.67
29.65
27.33
25.88
23.40
23.95
27.33
30.94
82
27.38
Return on assets%
22.27
24.16
22.73
21.80
19.18
19.40
17.20
17.25
17.36
19.97
25.89
17.36
19.68
57
0.11
EPS$
0.11
0.12
0.12
0.12
0.12
0.11
0.10
0.09
0.10
0.11
0.11
(1.82%)
(0.78%)
—
18.77
EPS growth%
16.07
16.88
16.39
18.87
20.55
21.79
22.49
25.47
26.73
23.89
4.67
23.89
21.17
54
0.10
Bookvalue per sh$
0.16
0.15
0.15
0.16
0.15
0.15
0.15
0.14
0.12
0.12
0.15
(5.02%)
(2.81%)
—
0.07
FCF per share$
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.11
(4.47%)
(6.71%)
—
0.06
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
(2.54%)
(2.31%)
—
29.36
Div yield (avg)%
18.51
18.35
15.71
15.12
17.62
18.62
20.33
18.72
16.61
17.18
20.79
18.62
17.99
32
8.49
Payout ratio%
8.60
10.58
9.88
10.39
12.18
10.55
8.55
9.20
7.79
8.66
4.32
8.66
9.54
56
34.22
Shares (diluted)M
43.45
44.95
44.19
46.67
50.45
50.16
57.20
57.34
59.47
70.84
34.89
7.02%
6.26%
86
25.64
Buyback yield%
23.74
26.72
29.12
30.75
28.59
31.31
32.64
33.89
35.77
35.41
17.68
33.89
31.03
89
1.360
D/E ratiox
1.339
1.263
1.361
1.194
1.076
1.105
1.143
1.033
1.118
1.152
1.400
1.118
1.147
25
6.769
Enterprise value$M
1.795
1.912
1.931
2.253
2.367
2.316
2.234
2.370
2.437
2.745
6.860
3.01%
4.13%
17
8.064
LT debt$M
5.399
5.331
5.541
5.222
5.987
6.790
7.662
8.193
8.149
7.775
6.037
5.36%
5.14%
77
Revenue
$12.24M
1.15%
1.00×
Cost of revenue
$6.992M
1.27%
1.01×
Operating expenses
$1.743M
0.12%
0.90×
Spread over hurdle
34.34%