0.190
Revenue$M
0.277
0.296
0.314
0.333
0.356
0.377
0.404
0.421
0.454
0.468
0.209
5.60%
5.83%
82
9.77
Revenue growth%
19.03
17.46
17.34
16.00
14.47
16.61
19.44
22.05
21.02
21.58
15.42
21.02
18.25
61
16.82
Gross margin%
25.31
22.57
25.05
26.06
23.23
22.28
21.28
19.13
19.01
16.08
22.30
19.13
22.43
28
7.90
Operating margin%
0.83
1.73
1.24
0.40
2.56
3.94
6.23
5.61
8.03
8.24
27.21
6.23
3.25
60
11.21
Net margin%
20.89
19.67
20.54
23.52
24.62
24.04
22.03
20.82
22.83
20.97
22.30
22.03
21.50
79
21.52
P/E ratio (avg)x
8.778
8.323
7.828
8.420
8.808
9.204
9.565
9.948
11.24
10.92
31.63
9.948
9.006
27
10.80
EV/EBITx
16.52
16.26
16.22
18.36
20.09
20.64
21.18
22.32
26.74
26.46
13.97
22.32
20.37
73
23.17
FCF yield (avg)%
15.98
17.72
16.30
13.58
13.34
14.76
13.52
11.35
12.92
13.15
9.45
13.15
13.55
62
12.35
FCF margin%
12.21
14.18
15.55
14.21
15.52
17.76
20.09
18.69
16.14
13.20
18.10
17.76
15.54
6
0.329
FCF / Net incomex
0.160
0.155
0.156
0.168
0.183
0.181
0.174
0.167
0.166
0.168
0.317
0.168
0.167
39
19.94
ROIC%
16.23
15.06
15.63
14.47
16.86
14.36
16.51
18.45
18.49
17.36
10.63
17.36
16.37
42
14.80
Return on equity%
7.41
4.76
7.18
8.41
7.24
5.25
4.89
7.47
5.92
4.34
8.86
5.25
6.55
50
17.63
Return on assets%
29.94
28.23
28.79
28.64
26.17
24.84
24.77
25.13
27.54
28.25
25.56
25.13
27.88
43
0.04
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.04
(2.64%)
0.02%
—
12.17
EPS growth%
15.37
17.05
14.98
17.61
17.91
19.39
19.55
17.05
14.55
17.09
3.64
17.09
17.07
26
0.01
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
6.81%
6.98%
—
0.02
FCF per share$
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.02
5.73%
3.60%
—
0.03
Dividend per sh$
0.03
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.01
2.68%
1.34%
—
7.91
Div yield (avg)%
0.40
0.40
0.40
3.33
5.53
3.23
0.78
2.14
2.79
0.64
29.05
2.14
1.46
8
16.37
Payout ratio%
30.53
32.49
30.96
28.27
30.08
31.95
34.85
35.21
35.89
35.73
8.84
35.21
32.22
47
8.396
Shares (diluted)M
14.77
15.44
16.44
17.21
16.96
19.06
19.48
21.05
24.31
28.58
8.442
11.00%
8.78%
32
28.10
Buyback yield%
6.77
5.23
3.62
2.16
0.40
1.57
3.18
2.32
1.34
0.86
26.13
1.57
2.24
84
0.171
D/E ratiox
1.086
1.049
1.002
1.173
1.218
1.327
1.546
1.767
1.668
1.760
0.684
1.668
1.272
67
0.339
Enterprise value$M
0.178
0.206
0.200
0.222
0.217
0.239
0.263
0.294
0.297
0.323
0.227
8.27%
7.13%
63
0.337
LT debt$M
0.356
0.333
0.308
0.338
0.362
0.401
0.363
0.392
0.409
0.382
0.259
1.09%
0.23%
42
Revenue
$0.468M
5.83%
1.00×
Cost of revenue
$0.267M
5.72%
0.99×
Operating expenses
$0.072M
5.41%
0.96×
Goodwill & intangibles
15.50%
Spread over hurdle
(0.06%)