7.754
Revenue$M
10.42
10.54
10.68
10.55
10.88
10.88
11.20
11.38
11.59
11.87
8.640
1.75%
1.23%
50
24.48
Revenue growth%
30.06
32.10
29.54
27.92
26.87
27.32
28.81
26.31
26.50
25.38
5.50
26.50
27.62
84
12.99
Gross margin%
4.55
7.12
9.31
11.82
14.31
16.89
16.28
16.71
16.73
16.38
27.75
16.71
15.29
88
9.69
Operating margin%
0.40
0.73
0.40
2.30
4.66
4.31
1.35
0.40
2.59
4.93
15.38
2.59
1.83
74
5.82
Net margin%
7.02
6.94
4.67
4.97
6.61
9.20
9.20
10.47
9.61
10.10
2.31
9.61
8.11
83
14.44
P/E ratio (avg)x
38.24
39.64
45.24
51.39
53.49
58.65
65.53
69.03
75.20
82.92
32.36
69.03
56.07
16
9.697
EV/EBITx
47.55
49.55
58.67
67.47
81.77
93.03
105.7
120.0
122.0
138.6
15.27
120.0
87.40
35
7.11
FCF yield (avg)%
0.79
1.05
3.32
5.92
6.66
5.91
3.86
1.16
0.40
2.72
11.24
2.72
3.02
14
7.21
FCF margin%
22.23
20.46
18.29
16.63
15.78
13.50
10.73
8.82
11.04
12.75
19.30
11.04
14.64
5
0.386
FCF / Net incomex
1.997
2.018
2.380
2.277
2.476
2.680
2.916
2.834
3.028
3.254
1.386
2.916
2.578
26
19.35
ROIC%
13.56
12.73
10.38
9.68
7.97
5.91
7.71
7.24
5.12
4.43
29.94
5.91
7.84
84
16.53
Return on equity%
18.29
20.41
19.28
17.73
18.16
17.41
19.32
19.00
20.27
17.92
20.51
19.00
18.64
90
15.23
Return on assets%
9.45
8.91
6.06
4.69
7.62
6.68
6.05
6.72
9.54
11.79
5.83
6.72
7.17
6
0.23
EPS$
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.12
0.25
8.58%
7.20%
—
25.40
EPS growth%
13.48
15.03
12.27
12.00
14.68
16.45
15.79
13.59
13.64
15.77
20.48
15.77
14.16
81
0.30
Bookvalue per sh$
0.25
0.23
0.22
0.24
0.24
0.27
0.25
0.24
0.27
0.29
0.17
4.32%
1.24%
—
0.13
FCF per share$
0.40
0.39
0.44
0.43
0.42
0.45
0.44
0.44
0.49
0.55
0.09
5.89%
5.34%
—
0.35
Dividend per sh$
0.27
0.25
0.25
0.29
0.27
0.29
0.26
0.24
0.23
0.24
0.10
(2.45%)
(0.89%)
—
8.97
Div yield (avg)%
7.55
4.60
3.72
2.94
5.02
7.10
7.70
7.13
5.43
4.76
16.69
7.10
5.23
48
9.13
Payout ratio%
23.66
26.27
26.22
24.32
21.41
23.46
22.50
21.88
21.38
18.96
8.58
21.88
22.98
64
11.20
Shares (diluted)M
20.77
23.16
23.17
23.74
26.20
27.55
29.42
30.60
32.17
35.68
11.34
6.37%
7.38%
52
6.79
Buyback yield%
19.99
21.75
19.61
17.72
15.54
15.63
18.12
19.67
20.76
19.88
8.26
19.67
19.64
81
1.777
D/E ratiox
2.578
2.772
2.853
3.096
3.609
4.025
4.660
4.778
5.192
6.067
0.924
4.778
3.817
56
7.264
Enterprise value$M
4.087
3.878
3.905
4.137
3.988
4.209
4.260
4.738
4.706
5.138
6.488
5.20%
1.13%
88
3.778
LT debt$M
8.640
10.31
10.70
11.86
12.56
13.84
14.42
15.23
15.08
15.30
8.162
4.04%
7.68%
53
Revenue
$11.87M
1.23%
1.00×
Cost of revenue
$7.574M
1.50%
1.03×
Operating expenses
$2.781M
1.15%
0.99×
Spread over hurdle
(4.59%)