0.050
Revenue$M
0.032
0.035
0.039
0.043
0.046
0.051
0.056
0.060
0.064
0.069
0.052
8.52%
8.98%
48
20.34
Revenue growth%
11.43
11.05
9.82
9.03
7.86
8.77
6.15
7.51
9.28
9.16
21.33
8.77
9.10
10
22.13
Gross margin%
18.63
17.15
17.51
15.32
13.47
15.49
13.86
12.94
13.51
11.58
9.61
13.51
14.59
17
18.69
Operating margin%
32.84
30.81
29.22
28.08
29.15
30.34
31.33
33.80
34.23
36.05
5.02
33.80
31.07
47
28.64
Net margin%
19.04
20.21
19.41
20.42
21.34
20.17
18.02
19.47
20.03
17.07
23.83
19.47
19.75
22
18.60
P/E ratio (avg)x
34.51
33.27
38.35
38.57
40.61
43.29
40.97
47.61
55.60
55.33
24.18
47.61
40.79
84
17.06
EV/EBITx
34.85
40.19
47.55
46.30
52.39
54.03
64.67
68.94
71.14
75.06
7.339
68.94
53.21
50
8.23
FCF yield (avg)%
9.40
9.88
9.57
10.38
8.75
7.68
6.53
7.16
7.68
5.28
12.10
7.16
8.22
60
11.06
FCF margin%
0.48
2.87
1.97
2.50
3.70
4.60
2.82
1.12
1.71
1.91
4.03
1.91
2.23
47
1.151
FCF / Net incomex
2.474
2.491
3.032
3.546
4.079
4.240
4.557
4.676
5.289
6.447
0.753
4.676
4.159
64
18.95
ROIC%
7.22
6.00
4.78
4.85
5.93
4.30
5.99
3.49
5.06
7.16
20.08
5.06
5.49
38
3.25
Return on equity%
14.49
12.10
13.87
10.89
13.85
14.68
12.21
9.91
7.00
9.16
21.98
9.91
12.16
28
12.85
Return on assets%
27.70
28.00
28.25
30.23
27.63
28.87
26.14
26.52
23.76
22.71
22.61
26.14
27.67
73
0.04
EPS$
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
8.25%
7.40%
—
14.34
EPS growth%
14.95
16.25
18.26
17.89
19.07
21.10
22.55
19.92
21.60
21.90
16.10
21.60
19.50
27
0.03
Bookvalue per sh$
0.11
0.13
0.13
0.15
0.16
0.16
0.18
0.19
0.23
0.23
0.07
7.23%
8.57%
—
0.05
FCF per share$
0.10
0.11
0.11
0.13
0.14
0.14
0.15
0.16
0.15
0.14
0.05
(0.50%)
3.62%
—
0.10
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.04
6.28%
5.78%
—
24.76
Div yield (avg)%
31.39
28.99
29.32
27.25
25.69
22.71
20.65
17.92
15.03
16.82
29.01
17.92
24.20
47
24.82
Payout ratio%
29.52
27.05
24.10
21.41
22.25
20.99
21.16
22.28
20.64
18.12
13.78
20.99
21.83
34
0.624
Shares (diluted)M
0.579
0.527
0.461
0.504
0.492
0.523
0.571
0.625
0.638
0.603
0.623
4.17%
1.07%
24
6.01
Buyback yield%
23.02
22.95
21.20
22.02
22.31
19.75
17.57
14.72
16.26
15.21
9.82
16.26
20.47
76
0.762
D/E ratiox
0.796
0.905
0.865
0.935
0.937
1.004
1.171
1.298
1.490
1.711
1.399
1.298
0.970
40
0.085
Enterprise value$M
0.041
0.048
0.054
0.056
0.065
0.076
0.091
0.104
0.118
0.126
0.049
14.10%
11.78%
41
0.025
LT debt$M
0.051
0.048
0.048
0.043
0.040
0.035
0.036
0.036
0.033
0.034
0.078
(2.73%)
(3.06%)
52
Revenue
$0.069M
8.98%
1.00×
Cost of revenue
$0.048M
9.28%
1.03×
Operating expenses
$0.015M
8.34%
0.94×
Spread over hurdle
(8.60%)