0.304
Revenue$M
0.352
0.372
0.385
0.401
0.413
0.420
0.442
0.462
0.477
0.486
0.327
3.35%
3.77%
50
17.01
Revenue growth%
9.21
8.57
7.93
5.41
2.99
2.92
4.57
4.95
7.66
9.56
13.89
4.95
6.53
34
21.78
Gross margin%
28.54
30.89
32.93
35.23
33.61
31.36
28.77
28.47
27.64
29.32
21.71
28.77
30.11
45
15.09
Operating margin%
2.57
0.40
0.40
0.40
0.50
0.55
2.70
0.40
0.40
0.40
18.19
0.40
0.40
42
19.66
Net margin%
19.31
17.12
15.17
14.41
13.78
11.51
13.39
15.44
16.30
15.59
2.14
15.44
15.31
74
32.45
P/E ratio (avg)x
10.74
11.15
12.15
12.11
13.39
12.14
12.61
12.63
13.84
14.36
23.75
12.63
12.38
20
13.72
EV/EBITx
9.629
10.75
10.09
9.799
10.63
9.561
10.68
10.26
10.01
9.580
24.66
10.01
10.05
29
22.40
FCF yield (avg)%
0.40
3.04
1.22
0.40
0.40
0.40
1.16
3.04
0.40
0.40
28.19
0.40
0.40
73
6.44
FCF margin%
16.92
14.75
17.14
15.60
15.41
18.31
17.19
14.94
14.50
16.32
24.88
16.32
15.96
14
1.709
FCF / Net incomex
1.852
2.055
2.235
2.339
2.347
2.584
3.063
3.278
3.630
4.165
0.162
3.278
2.466
31
19.37
ROIC%
19.76
17.96
18.31
18.02
20.07
18.07
19.59
22.00
23.08
24.58
26.48
22.00
19.68
47
23.09
Return on equity%
26.18
25.86
25.01
25.88
27.17
27.18
26.06
26.62
25.84
23.49
9.73
26.06
25.97
10
5.38
Return on assets%
15.43
13.71
10.99
9.43
11.46
13.97
12.54
10.11
9.94
11.93
15.27
11.93
11.70
88
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(4.72%)
(4.37%)
—
17.43
EPS growth%
20.61
17.66
17.79
16.76
17.90
15.58
12.96
12.98
15.51
17.28
17.68
15.51
17.02
57
0.02
Bookvalue per sh$
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
(2.66%)
0.21%
—
0.06
FCF per share$
0.08
0.09
0.09
0.10
0.11
0.12
0.14
0.14
0.15
0.16
0.05
9.06%
9.32%
—
0.03
Dividend per sh$
0.04
0.05
0.05
0.06
0.07
0.06
0.07
0.07
0.09
0.10
0.04
8.25%
8.81%
—
3.72
Div yield (avg)%
7.38
9.65
10.62
10.25
11.26
13.04
13.02
12.21
14.80
13.63
7.39
13.04
11.74
23
25.22
Payout ratio%
12.91
11.56
14.24
13.17
11.19
8.29
7.66
9.62
7.12
7.83
3.89
7.83
10.40
7
3.501
Shares (diluted)M
2.395
2.648
2.803
2.796
2.486
2.616
2.577
2.490
2.303
2.402
3.576
(0.68%)
(0.65%)
43
20.41
Buyback yield%
29.09
26.82
27.14
27.42
26.00
23.88
26.82
28.45
29.60
30.32
8.88
28.45
27.28
46
1.237
D/E ratiox
1.195
1.222
1.365
1.350
1.518
1.522
1.385
1.286
1.427
1.332
1.507
1.385
1.357
68
0.398
Enterprise value$M
0.478
0.455
0.476
0.513
0.562
0.578
0.634
0.671
0.714
0.738
0.304
5.58%
4.19%
25
0.144
LT debt$M
0.032
0.030
0.033
0.035
0.039
0.038
0.041
0.038
0.037
0.036
0.184
(1.34%)
(0.20%)
89
Revenue
$0.486M
3.77%
1.00×
Cost of revenue
$0.309M
3.97%
1.02×
Operating expenses
$0.088M
3.34%
0.96×
Goodwill & intangibles
16.56%
Spread over hurdle
(5.27%)