2.340
Revenue$M
8.058
8.603
9.339
9.868
10.66
11.47
12.24
12.99
13.98
15.29
2.590
7.48%
7.38%
84
24.86
Revenue growth%
4.90
4.45
3.34
6.05
5.31
7.17
8.97
7.86
9.97
12.10
24.92
8.97
6.61
60
28.55
Gross margin%
22.60
24.67
25.22
23.47
21.49
18.51
16.57
15.32
15.14
13.50
16.57
15.32
20.00
58
13.23
Operating margin%
20.62
21.11
18.38
15.64
14.30
16.68
15.31
12.72
14.65
16.51
9.44
15.31
16.07
46
7.78
Net margin%
10.42
10.60
9.38
7.53
5.16
6.03
8.09
7.52
7.13
8.34
3.33
7.52
7.81
18
18.80
P/E ratio (avg)x
41.09
47.98
51.30
54.65
59.35
57.92
65.76
74.20
86.18
99.77
18.46
74.20
58.64
73
26.11
EV/EBITx
27.72
26.46
27.74
27.81
27.32
28.25
30.12
28.46
29.70
32.75
24.94
29.70
28.03
61
13.36
FCF yield (avg)%
16.82
14.37
13.19
15.80
15.76
13.44
15.10
14.85
13.38
13.09
16.91
13.44
14.61
74
22.87
FCF margin%
1.07
0.40
0.40
2.10
2.53
2.13
0.40
3.09
3.78
2.05
9.21
2.13
2.07
46
0.810
FCF / Net incomex
0.785
0.860
0.926
1.029
1.116
1.113
1.200
1.225
1.215
1.396
1.758
1.215
1.115
12
27.11
ROIC%
7.70
5.53
4.25
3.98
3.80
4.55
2.78
4.45
6.55
8.86
12.46
4.55
4.50
52
22.95
Return on equity%
19.09
19.42
16.65
14.11
15.29
15.92
18.13
19.72
20.37
23.14
24.20
19.72
18.61
70
17.00
Return on assets%
21.55
22.39
22.58
25.49
24.96
27.78
27.53
28.86
28.76
29.44
19.31
28.76
26.51
44
0.02
EPS$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
(1.79%)
0.16%
—
7.87
EPS growth%
10.32
12.72
12.40
14.24
17.02
16.30
16.90
14.21
14.13
11.97
29.29
14.21
14.17
56
0.08
Bookvalue per sh$
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.11
0.05
3.89%
5.14%
—
0.09
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.07
4.80%
4.91%
—
0.02
Dividend per sh$
0.09
0.11
0.11
0.12
0.14
0.15
0.16
0.19
0.23
0.24
0.07
12.10%
10.97%
—
29.31
Div yield (avg)%
19.44
19.38
21.97
20.31
19.87
19.49
17.64
15.78
14.60
14.32
25.49
15.78
19.41
84
17.51
Payout ratio%
25.28
24.41
26.61
26.08
27.84
26.04
26.92
27.21
27.52
24.81
12.02
26.92
26.34
16
34.95
Shares (diluted)M
51.63
51.68
49.60
45.83
48.72
53.84
53.25
49.83
45.91
52.92
35.70
1.67%
0.77%
78
26.43
Buyback yield%
7.00
4.23
4.48
7.13
6.92
4.70
5.99
6.21
3.41
5.86
23.48
5.86
5.92
9
1.606
D/E ratiox
0.356
0.341
0.375
0.336
0.375
0.414
0.394
0.397
0.406
0.421
0.487
0.406
0.384
32
15.83
Enterprise value$M
9.131
10.05
9.221
9.931
10.15
10.18
10.06
11.19
11.05
11.84
6.955
3.13%
3.56%
71
4.096
LT debt$M
8.872
10.13
10.81
11.37
11.68
12.43
12.63
14.43
14.80
14.32
5.135
4.16%
5.90%
58
Revenue
$15.29M
7.38%
1.00×
Cost of revenue
$8.709M
7.65%
1.03×
Operating expenses
$3.215M
7.43%
1.00×
Spread over hurdle
(6.94%)