0.149
Revenue$M
0.180
0.180
0.185
0.189
0.189
0.192
0.192
0.193
0.197
0.202
0.155
1.35%
1.24%
80
13.72
Revenue growth%
20.55
18.49
17.13
14.34
13.37
15.08
15.08
12.31
12.19
13.42
22.26
13.42
14.71
17
22.23
Gross margin%
20.84
18.08
16.33
13.62
15.63
16.87
18.03
15.98
14.76
17.64
28.35
16.87
16.60
31
3.55
Operating margin%
16.15
17.52
15.32
17.62
19.88
21.97
22.11
19.72
22.58
22.94
11.48
22.11
19.80
80
26.96
Net margin%
0.92
0.40
1.08
3.42
4.79
6.92
8.09
6.95
9.16
6.98
22.34
6.98
5.85
42
26.20
P/E ratio (avg)x
35.03
33.47
37.10
33.95
35.66
40.04
35.99
35.80
33.34
35.54
12.35
35.80
35.60
87
37.81
EV/EBITx
41.68
45.83
43.88
46.40
48.53
49.01
46.55
47.51
51.36
48.95
36.89
48.95
47.03
52
12.48
FCF yield (avg)%
23.73
25.68
23.67
25.10
27.21
24.95
22.51
20.15
18.29
17.45
15.56
20.15
23.70
91
10.33
FCF margin%
28.20
25.36
24.06
24.19
21.71
24.26
23.82
22.33
21.08
19.29
18.54
22.33
23.94
89
1.392
FCF / Net incomex
1.219
1.343
1.322
1.401
1.551
1.631
1.510
1.512
1.653
1.549
1.035
1.549
1.511
65
3.92
ROIC%
0.82
0.40
2.20
0.40
0.77
2.84
3.23
2.76
2.82
0.40
19.34
2.82
1.51
74
13.33
Return on equity%
13.93
15.07
13.22
14.85
13.24
13.57
13.12
16.06
14.14
14.40
11.46
14.14
14.04
39
10.35
Return on assets%
37.00
34.55
32.35
33.59
35.57
36.46
36.86
37.57
38.88
37.06
5.15
37.06
36.66
69
0.08
EPS$
0.10
0.11
0.10
0.12
0.13
0.15
0.16
0.16
0.18
0.19
0.08
6.82%
6.81%
—
20.38
EPS growth%
13.37
12.32
15.31
12.60
12.36
13.99
11.59
10.05
8.06
6.63
27.86
10.05
12.34
77
0.11
Bookvalue per sh$
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.10
(3.39%)
(1.58%)
—
0.24
FCF per share$
0.14
0.14
0.13
0.13
0.12
0.13
0.14
0.14
0.13
0.12
0.08
(0.16%)
(0.76%)
—
0.21
Dividend per sh$
0.13
0.14
0.14
0.14
0.13
0.15
0.15
0.15
0.15
0.17
0.08
5.29%
3.57%
—
20.54
Div yield (avg)%
5.33
5.00
7.12
7.67
4.75
7.28
5.57
4.23
4.05
1.09
27.73
4.23
5.16
43
7.47
Payout ratio%
11.27
8.36
6.30
6.88
7.75
6.07
8.42
7.90
8.77
9.52
22.75
8.42
8.13
46
0.209
Shares (diluted)M
0.256
0.284
0.317
0.325
0.311
0.331
0.300
0.333
0.307
0.320
0.201
0.54%
3.45%
66
22.98
Buyback yield%
8.49
8.23
8.88
9.88
11.30
13.40
13.96
11.62
8.82
7.15
8.64
11.62
9.38
5
1.328
D/E ratiox
1.542
1.644
1.704
1.796
1.899
1.889
1.867
1.896
1.970
1.784
1.481
1.889
1.832
14
0.028
Enterprise value$M
0.170
0.178
0.203
0.194
0.208
0.226
0.220
0.251
0.287
0.316
0.077
8.79%
7.05%
19
0.067
LT debt$M
0.072
0.077
0.082
0.084
0.093
0.099
0.115
0.117
0.121
0.141
0.099
8.70%
7.90%
75
Revenue
$0.202M
1.24%
1.00×
Cost of revenue
$0.141M
1.24%
1.00×
Operating expenses
$0.043M
2.05%
1.08×
Spread over hurdle
(9.40%)