0.331
Revenue$M
0.735
0.798
0.851
0.945
1.010
1.101
1.202
1.282
1.385
1.473
0.341
7.83%
7.88%
91
20.35
Revenue growth%
12.32
14.73
15.40
14.78
17.29
18.55
19.49
16.75
14.66
13.83
24.04
16.75
15.09
33
12.38
Gross margin%
16.64
16.16
14.19
16.21
13.53
11.83
10.25
10.94
13.47
11.71
2.49
11.71
13.50
94
2.21
Operating margin%
3.69
5.30
3.26
0.88
0.87
1.29
0.40
0.40
0.40
0.40
25.17
0.40
0.88
91
10.99
Net margin%
26.59
27.88
27.75
28.67
26.91
25.91
25.14
25.17
22.32
25.22
13.36
25.17
26.25
6
28.83
P/E ratio (avg)x
26.90
31.01
33.57
33.65
35.75
39.34
46.61
48.91
56.36
59.68
16.28
48.91
37.55
14
19.49
EV/EBITx
42.29
43.89
42.02
42.57
43.75
45.61
50.63
48.67
51.98
56.52
25.18
50.63
44.75
6
7.58
FCF yield (avg)%
10.15
7.86
6.40
4.54
5.05
6.70
6.23
8.38
7.36
9.81
8.66
7.36
7.03
70
9.83
FCF margin%
18.82
20.29
18.43
20.37
18.19
17.38
14.65
16.95
16.02
13.93
6.31
16.02
17.78
41
0.422
FCF / Net incomex
1.408
1.578
1.479
1.624
1.566
1.767
1.979
1.967
2.079
1.970
1.073
1.970
1.695
39
10.28
ROIC%
14.91
13.56
11.52
9.71
9.21
9.15
9.73
11.34
13.22
16.04
5.46
11.34
11.43
20
7.63
Return on equity%
5.29
6.52
7.24
6.70
9.43
10.89
13.85
12.50
10.64
10.78
25.87
10.89
10.03
11
12.89
Return on assets%
19.98
20.22
17.57
19.39
18.42
19.43
20.89
20.09
21.18
18.31
27.21
20.09
19.71
55
0.07
EPS$
0.05
0.06
0.05
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.08
1.60%
4.69%
—
26.11
EPS growth%
17.21
19.58
17.96
18.34
20.06
17.72
15.12
13.63
12.61
12.05
28.65
13.63
17.47
23
0.07
Bookvalue per sh$
0.20
0.24
0.26
0.27
0.26
0.28
0.29
0.30
0.33
0.35
0.05
6.32%
7.38%
—
0.14
FCF per share$
0.10
0.10
0.09
0.08
0.08
0.08
0.09
0.10
0.11
0.10
0.13
4.89%
1.35%
—
0.12
Dividend per sh$
0.06
0.07
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.13
(3.83%)
(3.51%)
—
2.66
Div yield (avg)%
15.78
17.62
16.78
19.66
22.18
21.19
23.18
21.09
23.20
20.33
2.51
21.19
20.71
35
26.31
Payout ratio%
28.44
25.69
23.82
24.22
26.03
24.15
22.05
19.39
20.08
18.12
4.09
20.08
23.99
24
3.776
Shares (diluted)M
5.842
5.512
5.239
5.482
5.276
6.114
6.894
6.779
6.599
6.948
3.825
5.66%
2.90%
10
2.26
Buyback yield%
19.13
16.62
19.31
19.67
22.34
21.68
24.47
21.66
23.04
21.10
24.67
21.68
21.38
81
0.359
D/E ratiox
0.897
0.926
0.867
0.805
0.735
0.699
0.669
0.680
0.736
0.733
0.461
0.699
0.735
92
1.118
Enterprise value$M
0.411
0.446
0.486
0.482
0.500
0.544
0.568
0.618
0.687
0.682
1.301
6.44%
6.41%
67
1.358
LT debt$M
0.650
0.756
0.779
0.886
1.046
1.025
1.182
1.245
1.458
1.723
1.680
10.49%
11.58%
57
Revenue
$1.473M
7.88%
1.00×
Cost of revenue
$1.031M
7.88%
1.00×
Operating expenses
$0.258M
7.84%
1.00×
Property and equipment
15.53%
Spread over hurdle
(2.48%)