0.475
Revenue$M
0.711
0.731
0.732
0.728
0.720
0.719
0.736
0.740
0.761
0.516
0.571
0.89%
0.93%
63
2.22
Revenue growth%
31.55
32.80
35.76
36.34
35.12
35.20
34.66
36.28
34.11
8.72
12.49
35.12
34.89
31
26.56
Gross margin%
7.46
8.97
6.57
7.30
4.97
5.85
5.50
8.11
6.86
18.41
24.32
5.85
7.08
21
7.94
Operating margin%
23.90
26.06
25.07
24.45
25.53
24.13
26.60
23.98
21.83
15.31
24.56
24.13
24.29
51
10.10
Net margin%
24.27
22.88
20.48
22.77
20.55
19.46
18.51
19.43
18.11
22.12
22.28
19.43
20.52
38
37.31
P/E ratio (avg)x
8.254
8.011
8.731
8.107
7.516
7.884
7.332
6.739
6.035
27.43
22.65
7.332
7.897
70
26.44
EV/EBITx
31.33
35.99
39.33
40.47
45.44
51.26
54.56
54.48
55.37
21.13
33.57
54.48
42.96
46
29.21
FCF yield (avg)%
1.87
3.00
5.96
3.31
2.67
1.18
3.76
5.65
5.64
14.83
27.55
3.76
3.16
23
20.18
FCF margin%
9.70
7.06
8.07
10.58
9.53
9.23
10.58
13.06
14.14
29.85
8.83
10.58
9.61
57
1.282
FCF / Net incomex
1.035
1.161
1.121
1.278
1.448
1.407
1.401
1.500
1.678
1.479
1.092
1.448
1.340
15
7.66
ROIC%
29.74
29.69
29.58
28.96
28.88
31.46
32.21
33.28
32.03
8.92
25.93
32.03
29.71
9
3.09
Return on equity%
14.90
14.59
13.90
13.30
15.99
18.03
20.06
21.68
23.17
22.73
20.49
20.06
15.45
80
10.00
Return on assets%
23.54
25.53
27.60
26.00
28.71
31.52
32.21
33.35
32.60
29.75
3.04
32.21
28.16
65
0.14
EPS$
0.15
0.17
0.18
0.18
0.22
0.22
0.26
0.28
0.32
0.15
0.17
11.87%
10.49%
—
5.15
EPS growth%
14.50
12.05
10.30
8.04
9.87
8.88
6.33
7.71
5.98
21.28
28.70
7.71
9.37
41
0.12
Bookvalue per sh$
0.11
0.13
0.13
0.15
0.17
0.19
0.18
0.19
0.23
0.09
0.12
9.36%
8.04%
—
0.09
FCF per share$
0.17
0.16
0.16
0.19
0.19
0.19
0.22
0.24
0.28
0.15
0.07
8.45%
6.41%
—
0.05
Dividend per sh$
0.17
0.17
0.20
0.25
0.27
0.29
0.34
0.36
0.42
0.05
0.05
11.23%
12.62%
—
6.24
Div yield (avg)%
0.40
1.41
4.37
2.95
3.69
5.10
3.63
2.72
0.40
19.13
16.73
3.63
2.84
55
28.39
Payout ratio%
26.51
26.94
25.70
26.55
27.56
30.54
27.60
29.02
28.95
22.42
28.91
28.95
27.58
37
3.510
Shares (diluted)M
4.370
4.461
4.986
5.324
6.025
6.461
6.867
7.364
8.301
3.649
3.453
9.29%
7.32%
90
6.48
Buyback yield%
12.86
12.56
11.47
9.51
9.87
8.83
9.37
8.34
7.70
7.94
28.92
8.83
9.69
9
0.416
D/E ratiox
2.486
2.914
3.328
3.367
3.285
3.612
3.913
3.790
4.363
0.235
1.182
3.790
3.347
47
0.730
Enterprise value$M
0.048
0.045
0.045
0.041
0.040
0.041
0.036
0.033
0.035
0.924
0.239
(3.48%)
(3.79%)
33
0.072
LT debt$M
1.123
1.078
1.026
1.056
1.020
1.010
0.960
1.097
1.268
0.518
0.396
3.73%
2.41%
59
Revenue
$0.761M
0.93%
1.00×
Cost of revenue
$0.436M
0.85%
0.99×
Operating expenses
$0.082M
0.50%
0.96×
Goodwill & intangibles
16.34%
Spread over hurdle
(3.53%)