1.076
Revenue$M
0.696
0.741
0.790
0.869
0.929
1.022
1.099
1.173
1.298
1.159
1.182
8.35%
8.40%
56
3.56
Revenue growth%
16.81
14.18
17.03
16.34
16.69
16.76
17.95
19.66
21.99
9.97
15.62
17.95
16.78
90
3.23
Gross margin%
13.07
14.03
16.84
18.88
16.90
17.27
17.33
17.27
15.18
4.06
6.16
17.27
16.87
56
13.55
Operating margin%
18.15
18.12
16.67
13.78
15.39
16.30
15.60
16.43
16.81
18.54
7.90
16.30
16.55
35
3.61
Net margin%
27.56
26.70
29.33
27.63
26.76
24.12
22.51
23.71
26.03
6.99
10.19
24.12
26.36
60
22.10
P/E ratio (avg)x
20.88
22.48
26.85
32.25
32.15
36.15
39.79
44.57
46.52
26.91
23.78
39.79
32.20
76
8.561
EV/EBITx
51.65
50.84
61.47
67.60
68.05
76.16
88.66
106.6
128.0
26.29
31.35
88.66
67.82
15
4.27
FCF yield (avg)%
15.14
16.66
17.29
18.68
17.57
15.51
16.44
13.78
16.68
21.37
2.34
16.44
16.55
60
20.39
FCF margin%
9.66
8.47
7.14
7.35
4.84
7.58
9.48
10.20
11.43
26.37
16.26
9.48
8.98
25
1.495
FCF / Net incomex
0.417
0.408
0.438
0.505
0.591
0.667
0.665
0.784
0.870
1.442
1.721
0.667
0.548
46
13.18
ROIC%
8.35
6.66
8.21
5.81
5.49
2.70
4.51
5.01
5.96
20.10
9.69
5.01
5.89
43
17.03
Return on equity%
27.08
24.77
22.15
22.90
24.16
23.90
20.91
22.00
21.55
6.24
2.86
22.00
23.40
78
29.01
Return on assets%
7.27
6.94
9.52
10.28
8.98
8.30
9.24
9.97
8.47
27.75
3.44
8.98
9.11
61
0.04
EPS$
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.04
0.05
12.03%
10.78%
—
25.30
EPS growth%
22.85
20.62
18.22
17.42
20.20
19.79
22.41
23.33
23.16
15.96
21.82
22.41
20.75
93
0.07
Bookvalue per sh$
0.10
0.11
0.12
0.13
0.13
0.13
0.13
0.14
0.15
0.03
0.06
4.13%
5.51%
—
0.10
FCF per share$
0.11
0.11
0.12
0.14
0.14
0.16
0.19
0.22
0.25
0.02
0.07
11.91%
10.56%
—
0.08
Dividend per sh$
0.12
0.13
0.13
0.14
0.17
0.19
0.22
0.25
0.30
0.10
0.03
16.41%
11.93%
—
17.56
Div yield (avg)%
16.30
18.03
18.29
19.10
19.86
17.40
15.76
17.87
15.96
20.23
8.29
17.40
17.78
50
25.18
Payout ratio%
17.33
17.84
15.76
15.11
14.24
15.22
15.55
13.61
11.74
3.55
22.91
14.24
15.39
13
9.156
Shares (diluted)M
16.85
19.17
21.47
21.91
23.44
24.02
27.75
33.11
32.18
8.862
9.082
7.99%
7.16%
13
8.36
Buyback yield%
27.40
28.90
30.08
29.17
32.13
31.78
33.21
33.07
32.14
16.78
13.77
32.14
30.93
77
0.146
D/E ratiox
1.949
2.240
2.619
3.076
3.248
3.217
3.228
3.739
4.047
0.236
1.275
3.248
3.146
31
1.323
Enterprise value$M
0.835
0.942
0.934
1.028
0.926
0.975
1.067
1.124
1.078
0.514
0.635
0.95%
1.32%
93
0.615
LT debt$M
1.515
1.636
1.845
2.150
2.362
2.453
2.758
2.855
2.904
1.405
0.708
6.20%
9.06%
61
Revenue
$1.298M
8.40%
1.00×
Cost of revenue
$0.792M
8.54%
1.01×
Operating expenses
$0.283M
8.27%
0.99×
Goodwill & intangibles
17.70%
Spread over hurdle
(0.69%)