0.089
Revenue$M
1.512
1.489
1.516
1.493
1.491
1.516
1.504
1.550
1.599
1.622
0.097
1.69%
1.01%
34
20.63
Revenue growth%
3.84
6.49
6.43
6.02
5.29
2.53
2.81
5.64
7.89
5.60
6.97
5.60
5.62
83
20.54
Gross margin%
13.59
14.21
15.88
18.30
20.93
18.94
19.48
17.88
17.96
17.45
7.37
17.96
17.92
29
11.99
Operating margin%
22.35
25.31
25.21
25.55
25.02
24.77
23.45
21.50
21.43
22.93
21.11
22.93
24.11
13
15.85
Net margin%
1.11
3.53
2.49
5.18
5.79
2.90
3.79
6.24
5.48
3.55
19.19
3.79
3.67
8
8.880
P/E ratio (avg)x
9.516
10.72
12.13
11.18
12.49
14.18
14.01
14.73
15.55
15.53
11.26
14.73
13.25
82
13.88
EV/EBITx
44.65
51.49
51.29
57.03
57.93
58.11
65.03
70.25
66.81
78.20
35.60
66.81
58.02
91
10.85
FCF yield (avg)%
5.39
7.58
6.27
7.72
5.33
3.90
2.39
3.17
1.81
0.63
22.81
2.39
4.62
28
13.97
FCF margin%
31.75
33.59
34.24
34.09
35.03
32.76
33.38
34.10
32.98
34.63
21.00
33.38
33.84
21
0.433
FCF / Net incomex
0.939
0.946
0.896
0.962
1.064
1.001
1.104
1.204
1.341
1.472
1.052
1.204
1.033
39
4.85
ROIC%
17.58
18.55
20.50
21.84
24.23
26.70
27.51
25.59
25.44
24.89
3.99
25.59
24.56
16
19.38
Return on equity%
16.93
18.35
18.54
21.12
22.55
21.04
23.33
21.18
18.43
17.21
22.72
21.04
19.79
51
25.63
Return on assets%
14.50
14.68
14.29
14.85
12.70
10.21
12.64
10.88
8.24
7.62
3.70
10.21
12.67
63
0.05
EPS$
0.09
0.10
0.09
0.11
0.11
0.12
0.11
0.11
0.11
0.11
0.06
(0.07%)
3.62%
—
18.71
EPS growth%
6.09
3.60
2.24
3.07
2.49
1.52
0.40
1.30
0.40
0.40
3.82
0.40
1.88
80
0.07
Bookvalue per sh$
0.12
0.12
0.12
0.13
0.14
0.15
0.16
0.17
0.15
0.17
0.07
3.81%
4.12%
—
0.09
FCF per share$
0.13
0.14
0.17
0.18
0.20
0.21
0.23
0.24
0.26
0.30
0.04
8.70%
9.73%
—
0.03
Dividend per sh$
0.06
0.07
0.08
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.10
5.67%
4.74%
—
13.49
Div yield (avg)%
16.16
16.52
14.46
11.63
9.18
7.91
5.11
3.38
0.90
3.23
27.01
3.38
8.55
42
27.55
Payout ratio%
17.72
18.76
20.01
21.38
20.97
23.40
21.23
22.26
20.12
22.72
11.60
22.26
21.10
87
5.768
Shares (diluted)M
5.841
6.193
6.790
7.351
7.470
6.875
6.205
6.814
7.362
8.124
5.917
1.69%
4.33%
66
27.90
Buyback yield%
14.55
11.75
12.11
10.71
11.78
13.69
11.96
8.98
11.17
8.51
28.42
11.17
11.77
87
1.415
D/E ratiox
0.808
0.894
1.007
1.084
1.090
1.084
1.174
1.225
1.298
1.406
0.823
1.225
1.087
92
1.579
Enterprise value$M
0.982
0.987
0.982
0.959
0.919
0.881
0.814
0.849
0.862
0.913
0.795
(0.12%)
(1.26%)
52
1.218
LT debt$M
0.468
0.504
0.452
0.425
0.412
0.375
0.359
0.335
0.310
0.286
1.672
(7.03%)
(4.42%)
85
Revenue
$1.622M
1.01%
1.00×
Cost of revenue
$0.915M
1.28%
1.03×
Operating expenses
$0.318M
0.59%
0.96×
Goodwill & intangibles
17.33%
Spread over hurdle
39.99%