0.077
Revenue$M
0.204
0.206
0.213
0.217
0.215
0.221
0.223
0.228
0.230
0.233
0.079
1.67%
1.51%
18
13.41
Revenue growth%
13.05
15.66
14.64
17.47
20.11
19.13
19.13
16.98
15.21
17.62
28.83
17.62
17.22
34
23.07
Gross margin%
15.30
14.61
13.32
11.59
14.29
15.22
12.28
10.16
8.42
8.99
4.67
10.16
12.80
82
12.45
Operating margin%
27.91
26.67
24.86
25.78
22.84
21.61
19.74
18.04
18.77
16.33
25.02
18.77
22.22
82
2.03
Net margin%
14.25
13.88
10.89
10.96
11.26
9.78
10.73
12.32
12.76
12.66
13.36
12.32
11.79
21
34.22
P/E ratio (avg)x
23.61
22.33
24.62
24.28
26.71
29.52
30.91
32.23
29.63
32.33
18.72
30.91
28.11
79
7.909
EV/EBITx
30.76
28.87
28.39
30.91
36.20
41.43
44.10
45.57
43.15
43.76
37.32
43.76
38.81
80
15.29
FCF yield (avg)%
21.15
19.53
19.61
21.71
24.55
26.91
27.73
24.94
26.66
28.55
22.28
26.91
24.75
18
23.12
FCF margin%
20.80
19.91
17.98
17.28
20.04
18.10
17.66
15.50
17.18
16.72
15.00
17.18
17.82
34
1.431
FCF / Net incomex
0.862
0.769
0.823
0.791
0.734
0.792
0.747
0.729
0.772
0.802
0.962
0.772
0.781
80
27.24
ROIC%
23.91
23.17
25.95
28.04
30.10
30.06
31.86
29.55
29.73
28.74
18.80
29.73
29.15
24
2.78
Return on equity%
23.75
21.70
21.19
23.27
22.73
24.25
26.95
25.59
25.00
25.91
22.73
25.59
24.00
18
21.69
Return on assets%
22.59
19.98
20.95
19.42
18.33
17.13
19.99
21.68
23.58
26.09
19.54
21.68
20.47
32
0.08
EPS$
0.08
0.08
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.08
1.80%
0.31%
—
9.08
EPS growth%
9.64
10.18
8.47
6.41
5.70
3.89
6.05
3.48
1.01
0.40
21.35
3.48
5.87
69
0.15
Bookvalue per sh$
0.20
0.20
0.20
0.20
0.20
0.22
0.26
0.25
0.25
0.29
0.14
7.64%
5.70%
—
0.04
FCF per share$
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.07
0.06
0.13
(2.67%)
2.56%
—
0.10
Dividend per sh$
0.04
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.14
10.01%
8.38%
—
17.06
Div yield (avg)%
27.22
25.24
27.48
25.55
24.97
24.31
22.73
22.11
19.53
20.02
14.18
22.11
24.64
25
12.46
Payout ratio%
27.41
26.38
28.65
31.36
33.95
32.18
32.97
34.60
37.35
39.90
26.90
34.60
32.58
23
1.343
Shares (diluted)M
1.304
1.346
1.352
1.387
1.504
1.403
1.380
1.561
1.431
1.548
1.326
0.58%
1.78%
44
9.50
Buyback yield%
15.99
16.62
13.88
13.09
14.99
14.69
15.70
13.20
11.37
14.12
23.98
14.12
14.41
54
0.631
D/E ratiox
0.821
0.873
0.848
0.922
1.011
1.008
1.023
1.155
1.294
1.390
0.949
1.155
1.009
46
0.158
Enterprise value$M
0.066
0.058
0.052
0.048
0.042
0.046
0.041
0.045
0.047
0.047
0.077
2.02%
(3.12%)
23
0.126
LT debt$M
0.119
0.126
0.130
0.138
0.145
0.162
0.165
0.156
0.155
0.173
0.111
3.58%
3.64%
14
Revenue
$0.233M
1.51%
1.00×
Cost of revenue
$0.163M
1.51%
1.00×
Operating expenses
$0.042M
1.63%
1.01×
Spread over hurdle
(3.06%)