0.356
Revenue$M
0.590
0.580
0.582
0.583
0.584
0.593
0.600
0.614
0.615
0.615
0.397
1.02%
0.57%
38
16.83
Revenue growth%
13.91
16.01
18.90
18.22
17.48
19.88
17.09
16.06
17.94
17.40
2.26
17.40
17.44
48
24.79
Gross margin%
7.79
5.36
6.55
4.51
2.29
0.45
0.40
0.40
0.40
0.40
2.99
0.40
1.37
44
23.28
Operating margin%
8.46
6.51
5.40
6.58
5.37
5.59
3.32
4.66
5.00
5.09
23.77
5.00
5.39
15
29.82
Net margin%
18.77
16.26
18.05
15.27
16.32
13.46
15.09
13.77
11.28
12.05
13.01
13.46
15.18
77
11.35
P/E ratio (avg)x
20.74
19.21
16.28
15.71
13.43
13.29
12.63
12.47
10.86
10.69
11.49
12.47
13.36
85
25.58
EV/EBITx
39.35
41.82
48.64
51.78
48.65
53.03
60.52
60.04
63.45
71.92
35.39
60.52
52.41
23
12.71
FCF yield (avg)%
5.35
4.00
2.66
5.50
8.27
6.37
8.98
8.59
6.39
7.36
11.34
7.36
6.38
67
25.76
FCF margin%
16.23
15.42
14.02
13.50
15.36
14.04
11.20
12.17
12.03
9.98
19.74
12.03
13.76
23
0.153
FCF / Net incomex
0.174
0.180
0.161
0.163
0.166
0.160
0.146
0.150
0.163
0.179
0.508
0.160
0.163
85
28.41
ROIC%
9.40
6.72
4.99
6.66
5.16
5.78
8.13
7.31
6.74
9.50
25.01
7.31
6.73
8
28.50
Return on equity%
7.97
6.73
8.68
8.96
6.45
4.40
7.05
4.87
5.58
6.90
29.93
5.58
6.81
62
8.87
Return on assets%
13.59
13.34
15.37
13.22
10.59
8.98
11.43
8.71
8.11
6.57
29.74
8.71
11.01
46
0.03
EPS$
0.04
0.04
0.04
0.04
0.05
0.06
0.05
0.06
0.06
0.06
0.03
3.13%
5.97%
—
9.20
EPS growth%
20.62
19.45
20.41
22.88
22.76
24.23
23.89
25.72
26.58
24.19
26.06
24.23
23.39
37
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.01
5.34%
5.77%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
6.86%
6.66%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
(2.02%)
(0.26%)
—
6.56
Div yield (avg)%
21.09
23.72
24.73
24.34
24.96
25.60
27.52
27.04
29.20
30.11
25.34
27.52
25.28
20
14.55
Payout ratio%
27.00
28.97
28.47
28.33
31.08
32.83
34.44
32.23
32.80
35.65
7.03
32.83
31.66
20
8.411
Shares (diluted)M
8.743
9.369
9.133
9.718
10.25
10.31
10.90
11.43
11.28
12.33
8.131
3.77%
3.76%
40
7.05
Buyback yield%
9.23
11.41
14.11
15.24
18.19
20.21
18.57
16.30
18.77
18.61
17.57
18.61
17.25
20
0.427
D/E ratiox
0.780
0.868
0.908
0.941
0.923
0.944
0.965
0.941
0.948
0.989
1.100
0.948
0.941
72
0.346
Enterprise value$M
0.393
0.414
0.392
0.382
0.339
0.303
0.321
0.342
0.341
0.353
0.367
0.83%
(0.73%)
33
0.059
LT debt$M
0.539
0.508
0.502
0.537
0.599
0.571
0.599
0.567
0.611
0.634
0.137
1.12%
2.76%
7
Revenue
$0.615M
0.57%
1.00×
Cost of revenue
$0.430M
0.74%
1.02×
Operating expenses
$0.091M
0.24%
0.97×
Goodwill & intangibles
15.55%
Spread over hurdle
(5.43%)