0.415
Revenue$M
0.225
0.244
0.259
0.282
0.299
0.315
0.343
0.367
0.399
0.436
0.463
7.86%
7.36%
57
16.56
Revenue growth%
13.79
14.15
16.39
16.00
18.99
20.12
19.09
19.76
18.35
17.52
29.75
19.09
17.93
69
3.29
Gross margin%
12.28
12.67
14.20
16.54
13.67
16.53
18.76
19.53
16.71
16.75
29.35
16.75
16.54
69
7.01
Operating margin%
12.58
13.15
10.46
10.03
8.75
10.41
9.31
9.74
7.56
9.25
12.91
9.31
9.88
9
27.80
Net margin%
33.12
32.94
33.30
33.18
36.10
37.17
36.36
37.28
36.93
39.52
14.07
37.17
36.23
27
8.270
P/E ratio (avg)x
12.87
11.89
11.63
11.23
11.46
10.10
10.52
10.51
10.94
11.50
18.73
10.52
11.35
92
36.50
EV/EBITx
20.98
23.33
23.48
21.51
21.09
20.22
20.70
19.10
17.97
17.68
15.10
19.10
20.84
82
25.00
FCF yield (avg)%
0.68
2.83
0.40
0.65
0.65
0.40
0.75
0.76
2.21
0.40
26.81
0.75
0.66
27
23.25
FCF margin%
28.40
26.17
23.27
22.89
25.32
25.97
26.94
24.49
22.80
24.47
21.87
24.49
24.91
9
0.135
FCF / Net incomex
1.069
1.149
1.267
1.241
1.425
1.383
1.533
1.626
1.833
1.807
1.446
1.626
1.404
37
21.00
ROIC%
27.32
28.39
28.50
29.56
30.40
28.30
29.35
29.91
27.65
25.36
8.92
28.30
28.45
72
25.13
Return on equity%
19.61
17.43
14.56
14.59
12.60
14.85
16.42
17.26
17.88
15.66
4.31
16.42
16.04
69
24.32
Return on assets%
24.37
27.21
29.11
26.98
25.35
24.69
26.91
24.80
26.86
23.93
9.97
24.80
26.10
44
0.14
EPS$
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.15
1.14%
(0.59%)
—
20.08
EPS growth%
19.02
17.04
19.90
22.25
24.83
23.31
24.82
26.97
28.66
26.75
12.56
26.75
24.06
62
0.11
Bookvalue per sh$
0.11
0.12
0.11
0.09
0.09
0.08
0.09
0.09
0.09
0.08
0.15
(1.83%)
(3.76%)
—
0.03
FCF per share$
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.03
3.79%
5.35%
—
0.12
Dividend per sh$
0.17
0.17
0.16
0.17
0.18
0.18
0.19
0.18
0.17
0.15
0.03
(3.68%)
(0.43%)
—
4.16
Div yield (avg)%
14.96
16.01
16.85
15.92
13.53
11.63
14.43
17.29
20.16
18.15
24.40
17.29
15.96
13
27.32
Payout ratio%
22.71
22.42
21.64
21.68
20.63
21.94
23.94
21.81
23.50
26.10
19.40
23.50
22.18
54
2.506
Shares (diluted)M
3.175
3.318
3.305
3.282
2.980
2.734
2.462
2.550
2.646
2.944
2.433
(0.24%)
0.08%
39
19.62
Buyback yield%
9.73
8.05
6.90
7.76
6.95
8.29
6.70
9.43
9.54
7.62
25.78
8.29
7.90
10
0.407
D/E ratiox
0.173
0.157
0.163
0.169
0.152
0.133
0.139
0.140
0.148
0.135
0.849
0.139
0.150
17
0.074
Enterprise value$M
0.440
0.405
0.371
0.377
0.386
0.374
0.406
0.457
0.449
0.404
0.404
0.91%
(0.46%)
77
0.505
LT debt$M
0.595
0.564
0.557
0.620
0.680
0.704
0.721
0.816
0.827
0.939
0.499
6.67%
4.94%
58
Revenue
$0.436M
7.36%
1.00×
Cost of revenue
$0.300M
7.17%
0.98×
Operating expenses
$0.094M
7.42%
1.01×
Goodwill & intangibles
19.28%
Spread over hurdle
(2.70%)