0.819
Revenue$M
0.362
0.392
0.426
0.454
0.493
0.539
0.584
0.625
0.679
0.727
0.905
8.09%
7.78%
23
12.73
Revenue growth%
9.96
10.89
13.33
12.07
11.73
13.66
10.69
7.78
10.18
10.36
7.38
10.36
10.79
30
8.41
Gross margin%
18.60
18.07
20.00
21.98
20.89
20.65
20.24
19.77
20.23
20.43
24.51
20.24
20.23
5
8.26
Operating margin%
12.32
11.43
10.52
7.77
5.28
2.91
5.71
6.50
8.28
7.82
24.94
6.50
7.79
25
7.45
Net margin%
8.51
5.52
4.82
2.69
3.27
5.56
3.24
4.05
5.21
4.50
20.91
4.50
4.66
14
13.96
P/E ratio (avg)x
27.78
27.20
28.39
26.59
26.26
24.29
22.66
23.05
23.11
26.52
27.50
23.11
26.39
95
14.37
EV/EBITx
25.07
27.24
24.61
22.89
23.23
23.68
21.53
21.47
22.88
22.56
15.07
22.56
23.06
63
20.02
FCF yield (avg)%
14.33
14.54
12.44
14.13
13.42
15.07
17.35
19.57
21.79
19.57
3.45
19.57
14.81
80
10.77
FCF margin%
1.54
3.66
5.86
6.74
6.49
4.90
4.01
6.97
5.66
5.04
3.58
5.04
5.35
6
0.779
FCF / Net incomex
2.198
2.477
2.743
2.718
2.936
2.997
3.335
3.852
4.289
4.520
1.075
3.852
2.966
49
27.12
ROIC%
18.12
20.40
19.17
21.16
22.40
21.69
22.63
20.15
18.03
17.01
6.51
20.15
20.28
8
2.60
Return on equity%
27.05
26.33
26.26
27.41
28.28
29.92
32.22
29.75
30.05
32.56
14.20
30.05
29.02
13
27.67
Return on assets%
16.72
19.11
16.38
14.30
13.08
13.16
16.12
15.38
13.96
13.04
25.28
13.96
14.84
91
0.15
EPS$
0.15
0.17
0.18
0.21
0.21
0.26
0.26
0.30
0.33
0.39
0.15
13.17%
10.59%
—
12.33
EPS growth%
23.28
20.73
20.95
21.68
19.84
17.44
17.65
16.54
16.39
17.61
8.03
17.44
18.75
28
0.21
Bookvalue per sh$
0.16
0.16
0.18
0.19
0.20
0.21
0.20
0.23
0.24
0.26
0.15
5.61%
5.74%
—
0.24
FCF per share$
0.25
0.25
0.22
0.21
0.21
0.20
0.21
0.20
0.21
0.22
0.08
0.66%
(2.44%)
—
0.08
Dividend per sh$
0.42
0.47
0.51
0.52
0.60
0.65
0.78
0.76
0.93
1.03
0.06
11.37%
10.58%
—
11.05
Div yield (avg)%
1.72
4.60
3.23
4.62
3.49
3.65
4.69
7.24
9.38
10.76
14.17
7.24
4.61
78
5.72
Payout ratio%
2.05
1.62
3.76
3.37
3.08
3.69
2.50
4.24
6.69
6.45
17.01
4.24
3.53
44
2.608
Shares (diluted)M
2.407
2.181
2.157
1.819
1.764
1.830
1.793
1.569
1.622
1.417
2.557
(4.29%)
(5.33%)
42
16.83
Buyback yield%
3.72
6.47
5.65
5.72
8.30
10.68
8.61
7.49
5.41
4.30
17.28
7.49
6.09
49
0.658
D/E ratiox
0.614
0.586
0.557
0.534
0.538
0.477
0.497
0.469
0.446
0.387
0.751
0.469
0.516
49
0.103
Enterprise value$M
0.936
1.020
1.135
1.264
1.410
1.428
1.635
1.642
1.562
1.794
0.049
4.93%
6.96%
23
0.661
LT debt$M
1.227
1.417
1.579
1.786
2.053
2.353
2.712
3.081
3.625
4.172
0.863
15.23%
15.06%
14
Revenue
$0.727M
7.78%
1.00×
Cost of revenue
$0.396M
7.89%
1.01×
Operating expenses
$0.111M
8.32%
1.05×
Cash and investments
16.88%
Spread over hurdle
(2.88%)