0.395
Revenue$M
0.224
0.247
0.270
0.299
0.330
0.364
0.386
0.419
0.450
0.490
0.438
8.24%
8.88%
92
15.23
Revenue growth%
3.07
1.50
0.51
1.84
4.13
5.78
6.70
4.25
4.46
7.35
24.34
5.78
4.19
12
20.86
Gross margin%
21.56
24.38
21.58
22.44
22.40
19.55
16.65
19.09
19.97
21.95
27.86
19.55
21.57
12
25.87
Operating margin%
27.14
29.82
28.65
29.98
31.26
28.85
29.39
28.53
27.32
29.45
16.14
28.85
29.12
71
5.49
Net margin%
11.42
14.12
11.41
10.24
11.93
10.74
12.65
12.82
15.17
14.28
8.06
12.82
12.29
70
30.29
P/E ratio (avg)x
8.648
8.259
8.746
9.539
9.767
10.50
10.13
11.83
12.02
12.52
29.26
11.83
9.948
80
27.63
EV/EBITx
37.29
40.23
43.95
41.11
45.67
43.89
47.46
51.12
53.71
56.11
30.33
51.12
44.81
6
14.08
FCF yield (avg)%
0.81
0.40
0.40
1.62
0.40
0.40
0.40
0.40
0.40
0.69
11.47
0.40
0.40
76
13.98
FCF margin%
32.75
32.39
33.81
33.25
31.00
30.88
28.19
29.29
26.71
29.35
26.72
29.29
30.94
81
0.289
FCF / Net incomex
1.737
1.945
2.055
2.270
2.522
2.691
2.858
3.166
3.200
3.369
0.577
3.166
2.607
56
19.63
ROIC%
13.72
13.56
13.75
16.14
15.61
17.86
18.21
20.38
18.08
17.27
17.42
18.08
16.71
10
12.37
Return on equity%
2.09
3.53
1.22
2.42
2.80
3.50
1.08
1.30
1.53
3.50
11.80
1.53
2.26
27
8.05
Return on assets%
8.65
7.83
7.34
8.57
5.74
2.79
2.79
0.40
0.40
0.40
28.52
0.40
4.26
13
0.23
EPS$
0.34
0.38
0.44
0.52
0.56
0.67
0.65
0.71
0.74
0.80
0.26
7.31%
9.34%
—
13.92
EPS growth%
8.78
8.55
11.04
10.97
8.77
6.58
5.03
3.47
2.14
1.25
24.79
3.47
7.56
18
0.11
Bookvalue per sh$
0.09
0.08
0.08
0.09
0.08
0.08
0.09
0.09
0.10
0.09
0.18
2.48%
(0.51%)
—
0.11
FCF per share$
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.10
0.09
0.09
0.17
0.05%
(2.31%)
—
0.28
Dividend per sh$
0.31
0.32
0.35
0.38
0.45
0.45
0.44
0.47
0.55
0.59
0.21
5.61%
6.29%
—
29.28
Div yield (avg)%
32.12
31.05
33.74
36.23
38.18
36.79
39.58
37.65
37.15
35.11
18.45
37.15
36.51
73
21.97
Payout ratio%
17.62
18.20
15.75
15.96
15.42
16.40
16.80
17.64
16.66
16.12
3.95
16.66
16.53
91
1.482
Shares (diluted)M
1.472
1.496
1.469
1.424
1.378
1.328
1.146
0.983
0.925
0.810
1.466
(10.09%)
(6.95%)
78
27.42
Buyback yield%
5.42
2.61
2.70
1.97
1.79
0.40
2.79
4.68
2.47
5.39
7.80
2.79
2.65
15
0.257
D/E ratiox
1.914
2.032
2.367
2.334
2.754
3.318
3.409
4.024
4.084
4.610
1.336
4.024
3.036
6
0.416
Enterprise value$M
0.546
0.619
0.698
0.649
0.700
0.799
0.804
0.753
0.797
0.906
0.025
5.31%
6.06%
84
0.452
LT debt$M
0.179
0.161
0.156
0.146
0.156
0.162
0.143
0.128
0.120
0.103
0.280
(8.05%)
(5.89%)
55
Revenue
$0.490M
8.88%
1.00×
Cost of revenue
$0.272M
8.99%
1.01×
Operating expenses
$0.098M
9.42%
1.05×
Spread over hurdle
14.90%