0.175
Revenue$M
0.585
0.625
0.666
0.699
0.744
0.790
0.844
0.883
0.949
0.981
0.186
5.68%
5.97%
35
22.34
Revenue growth%
32.15
33.27
35.22
37.17
40.04
39.05
39.90
38.67
36.89
36.67
23.77
38.67
37.03
48
24.43
Gross margin%
20.16
21.15
20.18
20.97
19.13
21.58
22.53
21.87
22.64
21.06
19.54
21.87
21.10
33
27.01
Operating margin%
4.29
5.89
6.57
5.32
7.59
5.29
5.71
2.95
4.64
3.67
20.33
4.64
5.30
67
22.54
Net margin%
19.70
22.46
21.27
20.30
22.50
25.19
26.20
24.38
24.12
23.97
28.78
24.38
23.24
62
28.32
P/E ratio (avg)x
52.25
51.66
50.35
57.25
57.77
62.83
66.10
64.61
74.86
81.29
12.12
66.10
60.30
82
16.48
EV/EBITx
38.65
41.34
47.35
55.13
57.32
67.19
70.81
74.16
86.08
100.7
14.85
74.16
62.26
80
15.97
FCF yield (avg)%
6.46
4.89
2.52
4.54
4.54
6.64
8.59
8.01
7.93
10.27
6.33
8.01
6.55
10
25.49
FCF margin%
0.49
0.40
2.66
4.28
1.98
0.40
0.40
0.52
3.06
1.86
13.89
0.52
1.19
57
0.378
FCF / Net incomex
1.049
1.056
1.106
1.064
1.145
1.153
1.268
1.498
1.730
2.024
1.400
1.498
1.149
56
4.94
ROIC%
4.82
4.96
7.58
9.38
9.59
7.49
8.79
6.69
4.98
3.53
3.30
6.69
7.09
85
5.75
Return on equity%
18.62
16.71
16.61
19.15
17.14
15.98
17.35
19.05
17.54
16.43
3.24
17.35
17.24
49
10.55
Return on assets%
21.27
19.06
19.57
20.11
17.31
17.98
18.59
19.65
17.32
18.42
12.08
18.42
18.83
13
0.05
EPS$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
3.17%
2.62%
—
16.87
EPS growth%
9.20
6.36
7.34
8.76
7.36
7.09
9.21
6.51
3.67
5.67
6.66
6.51
7.21
61
0.05
Bookvalue per sh$
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.02
6.12%
8.02%
—
0.05
FCF per share$
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
0.06%
(1.13%)
—
0.01
Dividend per sh$
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.05
6.60%
4.95%
—
5.91
Div yield (avg)%
7.00
5.83
4.25
4.78
6.37
6.08
8.68
6.19
6.11
8.33
7.12
6.19
6.15
53
16.06
Payout ratio%
4.11
1.11
0.40
0.40
2.10
4.88
4.36
2.68
1.36
0.40
18.26
2.68
1.73
78
10.59
Shares (diluted)M
16.93
17.30
17.95
17.60
17.40
17.40
20.94
21.72
25.37
30.11
10.97
11.60%
6.39%
18
21.68
Buyback yield%
18.72
20.53
19.73
20.57
18.95
19.86
21.56
22.06
24.72
27.04
11.18
22.06
20.55
77
1.423
D/E ratiox
1.347
1.298
1.429
1.658
1.697
1.712
1.605
1.861
1.939
2.010
1.045
1.861
1.677
47
0.134
Enterprise value$M
1.025
1.199
1.352
1.416
1.413
1.428
1.447
1.637
1.962
2.183
0.565
9.10%
8.77%
9
0.663
LT debt$M
0.707
0.823
0.938
1.050
1.187
1.154
1.155
1.173
1.107
1.077
0.190
(1.94%)
3.80%
92
Revenue
$0.981M
5.97%
1.00×
Cost of revenue
$0.592M
5.99%
1.00×
Operating expenses
$0.210M
5.07%
0.92×
Goodwill & intangibles
14.91%
Spread over hurdle
43.00%