1.037
Revenue$M
1.564
1.685
1.776
1.858
1.967
2.097
2.183
2.303
2.453
2.589
1.084
5.65%
5.64%
48
23.13
Revenue growth%
2.95
4.19
3.16
0.81
0.40
0.40
1.85
0.99
2.68
0.89
15.51
0.99
1.42
8
21.84
Gross margin%
25.24
22.70
20.32
18.77
18.43
20.09
20.94
19.24
16.59
18.77
13.23
19.24
19.67
38
6.96
Operating margin%
6.07
6.72
6.60
9.37
6.38
5.07
6.61
4.43
2.82
4.48
5.81
4.48
6.23
59
3.94
Net margin%
5.11
2.76
2.44
3.98
5.86
8.13
5.34
6.17
6.30
8.66
29.07
6.30
5.60
16
29.41
P/E ratio (avg)x
34.42
32.25
34.13
32.49
31.00
33.23
31.75
35.26
32.20
35.33
31.65
33.23
32.86
42
27.31
EV/EBITx
41.89
44.34
41.93
44.12
42.64
46.87
48.86
54.60
57.80
56.49
14.42
54.60
45.60
22
4.75
FCF yield (avg)%
12.94
12.22
13.29
10.64
12.54
11.49
13.34
11.02
13.56
16.14
16.26
13.34
12.74
59
5.22
FCF margin%
22.86
25.11
23.39
23.49
25.21
23.68
23.44
22.72
24.53
25.07
28.80
23.68
23.59
27
0.232
FCF / Net incomex
1.196
1.228
1.443
1.497
1.624
1.606
1.666
1.756
1.919
1.850
1.081
1.756
1.615
74
17.20
ROIC%
23.18
23.07
22.58
23.25
23.37
23.26
21.32
23.24
23.68
22.81
27.57
23.24
23.21
49
10.12
Return on equity%
9.49
9.57
11.64
14.41
12.46
9.82
7.90
8.76
9.65
7.79
19.12
8.76
9.61
20
21.93
Return on assets%
12.39
13.74
14.55
13.06
11.67
12.51
10.53
11.68
9.67
7.70
20.63
10.53
12.03
25
0.04
EPS$
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.05
(2.98%)
(1.44%)
—
25.43
EPS growth%
24.82
23.73
22.11
22.77
23.56
24.40
24.33
24.49
22.35
20.21
2.26
24.33
23.65
43
0.05
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
2.42%
3.32%
—
0.06
FCF per share$
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.07
4.03%
2.93%
—
0.06
Dividend per sh$
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.08
0.09
0.04
4.36%
3.54%
—
18.24
Div yield (avg)%
20.56
19.28
17.68
14.92
14.83
17.35
16.18
16.66
13.94
12.16
14.54
16.18
16.42
91
23.75
Payout ratio%
12.10
10.82
10.13
7.16
8.16
6.65
5.29
5.80
4.92
2.59
23.82
5.29
6.90
67
17.87
Shares (diluted)M
26.79
27.82
28.63
29.54
31.18
31.57
31.36
31.56
28.68
29.38
17.86
(1.18%)
1.76%
7
26.17
Buyback yield%
12.44
10.85
10.72
11.13
8.86
7.24
5.90
7.03
6.38
5.09
4.40
6.38
8.05
12
0.800
D/E ratiox
1.274
1.267
1.199
1.084
1.035
1.051
1.137
1.265
1.390
1.417
0.497
1.265
1.232
85
0.690
Enterprise value$M
1.154
1.261
1.292
1.154
1.213
1.186
1.046
1.148
0.997
1.083
1.020
(2.23%)
(1.64%)
20
0.572
LT debt$M
0.087
0.076
0.083
0.080
0.087
0.082
0.088
0.079
0.079
0.082
0.964
(1.17%)
(0.69%)
28
Revenue
$2.589M
5.64%
1.00×
Cost of revenue
$1.629M
5.79%
1.01×
Operating expenses
$0.446M
5.46%
0.98×
Spread over hurdle
(5.60%)