1.583
Revenue$M
1.067
1.147
1.250
1.340
1.420
1.498
1.591
1.671
1.769
1.920
1.746
6.22%
6.50%
6
11.40
Revenue growth%
18.36
19.79
18.96
17.45
19.21
20.34
17.94
16.40
17.37
16.33
15.36
17.37
18.15
32
26.34
Gross margin%
6.00
4.86
6.59
4.78
5.47
4.19
6.81
9.65
7.54
5.04
17.11
6.81
5.74
76
22.88
Operating margin%
27.59
26.97
24.88
22.22
21.99
23.78
24.54
24.91
25.63
26.22
9.44
24.91
24.89
39
6.86
Net margin%
13.46
16.23
19.10
17.84
17.74
19.53
20.09
20.92
19.25
17.42
16.32
19.53
18.47
6
31.75
P/E ratio (avg)x
20.85
21.73
22.33
22.85
25.83
25.61
26.69
29.88
31.40
34.39
8.051
29.88
25.72
36
12.85
EV/EBITx
30.42
34.95
36.44
37.34
34.67
34.53
32.52
32.16
33.69
37.77
32.88
33.69
34.60
42
9.23
FCF yield (avg)%
26.54
25.04
26.60
25.07
24.30
23.36
22.80
20.38
23.15
24.83
23.68
23.15
24.56
52
24.67
FCF margin%
0.40
0.40
2.66
1.89
4.84
2.15
2.56
1.27
0.40
0.40
4.05
1.27
1.58
52
1.736
FCF / Net incomex
1.469
1.694
1.946
1.973
2.276
2.638
2.734
3.218
3.314
3.953
1.171
3.218
2.457
87
16.69
ROIC%
4.83
5.87
8.51
7.42
4.73
6.20
5.51
5.10
3.31
2.37
6.99
5.10
5.31
32
16.51
Return on equity%
13.65
13.61
16.13
13.61
13.78
13.30
15.99
18.87
21.56
21.92
27.56
18.87
14.88
20
15.21
Return on assets%
0.40
0.40
2.79
3.75
6.75
7.72
6.31
8.13
6.24
3.99
21.56
6.31
5.12
15
0.15
EPS$
0.06
0.06
0.08
0.07
0.08
0.08
0.09
0.09
0.09
0.10
0.16
2.66%
7.08%
—
22.93
EPS growth%
2.73
1.10
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.46
19.19
0.40
0.40
29
0.14
Bookvalue per sh$
0.09
0.08
0.10
0.09
0.09
0.08
0.09
0.10
0.10
0.10
0.08
2.99%
1.51%
—
0.15
FCF per share$
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.15
(7.54%)
(5.53%)
—
0.11
Dividend per sh$
0.08
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.10
0.09
0.09
0.79%
2.49%
—
16.27
Div yield (avg)%
24.75
27.19
27.94
27.34
27.84
27.45
27.24
29.28
31.91
32.14
5.91
29.28
27.65
83
19.41
Payout ratio%
4.46
2.45
4.60
1.67
2.24
2.28
0.84
0.40
0.40
0.40
12.86
0.40
1.95
52
3.834
Shares (diluted)M
4.571
5.338
6.091
6.602
7.223
7.418
7.418
8.628
10.12
10.93
3.908
8.63%
9.09%
41
9.27
Buyback yield%
32.85
32.06
30.17
27.32
24.61
23.06
25.30
23.42
23.45
24.82
17.15
23.45
25.06
85
1.290
D/E ratiox
1.651
1.559
1.676
1.456
1.287
1.198
1.084
1.128
1.159
1.101
1.607
1.128
1.243
57
0.806
Enterprise value$M
0.983
0.866
0.774
0.674
0.607
0.587
0.613
0.660
0.587
0.628
0.418
0.69%
(4.82%)
49
0.810
LT debt$M
0.950
0.969
1.098
1.010
1.020
1.111
1.066
1.087
1.051
0.981
1.273
(0.77%)
0.22%
83
Revenue
$1.920M
6.50%
1.00×
Cost of revenue
$1.263M
6.52%
1.00×
Operating expenses
$0.369M
6.48%
1.00×
Goodwill & intangibles
17.33%
Spread over hurdle
(1.95%)