0.096
Revenue$M
0.071
0.073
0.077
0.082
0.086
0.091
0.096
0.101
0.105
0.108
0.106
4.55%
4.80%
8
12.46
Revenue growth%
25.01
24.73
22.38
21.21
18.52
21.06
18.26
17.47
16.52
19.28
15.95
18.26
20.17
38
3.42
Gross margin%
25.39
26.61
26.86
26.45
28.16
28.92
30.82
33.16
35.67
36.04
3.88
33.16
28.54
69
7.88
Operating margin%
19.07
16.60
14.02
12.42
10.23
7.34
9.60
8.92
8.06
5.28
24.20
8.06
9.91
74
13.52
Net margin%
9.32
9.67
7.15
6.54
7.96
6.22
6.89
9.00
8.55
7.93
8.00
7.93
7.94
23
10.06
P/E ratio (avg)x
21.11
23.34
22.88
23.56
27.47
26.75
26.97
26.78
26.31
26.63
6.616
26.75
26.47
42
20.47
EV/EBITx
8.934
8.741
9.477
9.681
9.056
8.891
9.325
8.301
8.489
8.906
12.74
8.891
8.920
77
8.98
FCF yield (avg)%
24.77
22.17
20.35
20.93
19.11
17.21
17.55
17.85
17.29
14.70
21.23
17.29
18.48
67
2.32
FCF margin%
25.22
22.53
22.19
24.78
27.25
26.41
24.25
22.22
19.49
18.76
24.89
22.22
23.39
88
0.334
FCF / Net incomex
0.208
0.182
0.197
0.185
0.199
0.196
0.192
0.178
0.186
0.188
1.584
0.188
0.190
72
11.08
ROIC%
8.21
9.11
8.53
10.21
9.21
8.37
8.22
10.02
8.21
7.17
15.47
8.22
8.45
79
18.94
Return on equity%
21.03
23.72
24.65
27.24
24.68
27.27
27.01
29.73
30.34
31.80
26.58
29.73
27.13
18
9.66
Return on assets%
11.18
13.93
16.06
15.40
15.68
15.14
16.94
19.02
16.11
17.58
12.74
16.94
15.87
71
0.07
EPS$
0.11
0.11
0.12
0.13
0.13
0.13
0.13
0.13
0.14
0.15
0.08
3.78%
3.99%
—
5.01
EPS growth%
18.32
20.73
22.85
21.00
22.23
20.08
17.78
19.36
17.18
19.82
27.51
19.36
19.95
86
0.02
Bookvalue per sh$
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.06
0.05
0.06
(1.78%)
(0.87%)
—
0.04
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
(0.67%)
(0.73%)
—
0.02
Dividend per sh$
0.09
0.09
0.10
0.12
0.13
0.13
0.13
0.16
0.18
0.21
0.04
10.16%
10.37%
—
22.52
Div yield (avg)%
0.73
2.99
4.35
5.06
6.23
8.81
10.07
10.73
9.21
11.10
28.28
10.07
7.52
94
6.02
Payout ratio%
22.21
21.40
21.59
23.44
23.38
26.10
23.71
25.99
27.56
25.65
19.67
25.99
23.58
8
0.814
Shares (diluted)M
0.562
0.574
0.491
0.425
0.414
0.384
0.370
0.344
0.335
0.349
0.807
(3.35%)
(6.01%)
7
18.93
Buyback yield%
17.98
19.80
20.53
22.06
23.50
25.56
24.45
24.38
27.29
25.27
17.03
25.27
23.94
89
0.952
D/E ratiox
0.168
0.193
0.214
0.225
0.239
0.237
0.276
0.262
0.302
0.319
1.422
0.276
0.238
16
0.065
Enterprise value$M
0.060
0.059
0.063
0.062
0.061
0.068
0.072
0.074
0.085
0.095
0.065
9.18%
5.84%
52
0.033
LT debt$M
0.053
0.054
0.051
0.047
0.050
0.048
0.052
0.055
0.061
0.068
0.032
6.39%
2.57%
76
Revenue
$0.108M
4.80%
1.00×
Cost of revenue
$0.068M
4.87%
1.01×
Operating expenses
$0.011M
5.20%
1.04×
Goodwill & intangibles
16.42%
Spread over hurdle
(2.23%)