0.584
Revenue$M
0.540
0.554
0.553
0.554
0.563
0.581
0.584
0.605
0.621
0.626
0.621
2.30%
1.92%
41
18.67
Revenue growth%
20.44
21.57
23.20
24.41
25.06
25.04
27.15
26.01
28.67
27.62
24.38
26.01
24.73
5
3.09
Gross margin%
18.22
18.68
20.77
22.49
21.39
20.85
20.35
21.69
20.65
7.95
29.31
20.85
20.71
37
8.16
Operating margin%
0.40
1.57
3.12
2.41
3.19
4.91
3.37
1.48
4.27
26.74
11.91
3.37
2.99
28
12.06
Net margin%
21.51
20.30
17.91
15.65
16.24
16.53
17.52
16.64
14.36
28.97
24.35
16.53
17.08
70
34.58
P/E ratio (avg)x
6.686
5.986
5.748
5.086
5.026
4.781
4.752
5.170
4.558
11.15
12.90
4.781
5.128
88
32.05
EV/EBITx
15.04
14.13
16.37
17.71
20.19
19.09
18.28
18.05
18.09
24.76
27.60
18.28
17.88
89
17.44
FCF yield (avg)%
21.74
18.75
19.46
22.10
22.28
21.40
19.42
22.25
20.62
18.56
17.80
21.40
21.57
55
5.32
FCF margin%
30.38
30.84
30.29
33.28
36.24
37.68
39.79
38.04
36.45
13.39
17.49
37.68
34.76
35
0.832
FCF / Net incomex
1.761
2.105
2.506
2.457
2.834
2.940
3.103
3.149
3.471
1.329
0.285
3.103
2.670
41
2.17
ROIC%
22.02
20.50
21.73
21.65
23.58
22.23
22.90
25.17
26.01
12.10
9.32
23.58
22.12
15
11.41
Return on equity%
4.34
6.72
7.07
7.82
9.66
7.06
7.19
5.83
3.91
23.14
14.50
7.06
6.89
59
14.05
Return on assets%
11.08
8.42
10.22
9.23
11.47
9.91
9.42
9.13
8.24
10.93
8.08
9.42
9.44
16
0.18
EPS$
0.15
0.15
0.14
0.13
0.13
0.13
0.13
0.12
0.10
0.19
0.19
(5.61%)
(3.39%)
—
8.72
EPS growth%
11.96
12.87
13.78
14.95
15.46
14.07
11.83
10.57
8.11
15.90
7.98
11.83
13.19
42
0.15
Bookvalue per sh$
0.19
0.20
0.22
0.21
0.22
0.23
0.26
0.28
0.32
0.08
0.19
8.69%
6.77%
—
0.06
FCF per share$
0.13
0.13
0.13
0.13
0.13
0.13
0.11
0.11
0.11
0.11
0.21
(2.88%)
(0.44%)
—
0.15
Dividend per sh$
0.37
0.37
0.40
0.46
0.53
0.51
0.54
0.52
0.54
0.05
0.10
2.91%
5.08%
—
14.27
Div yield (avg)%
16.24
17.73
20.27
17.65
20.53
18.07
15.71
16.74
17.92
20.84
25.08
17.92
17.69
89
7.41
Payout ratio%
24.36
22.08
20.99
23.05
23.81
20.82
20.09
17.24
19.25
4.07
22.60
20.09
21.54
83
1.482
Shares (diluted)M
1.328
1.193
1.075
1.022
0.896
0.890
0.783
0.682
0.614
1.427
1.407
(9.69%)
(9.54%)
82
5.73
Buyback yield%
22.82
24.16
26.68
25.02
23.60
21.84
23.11
22.35
20.82
5.50
23.36
22.35
22.96
23
1.736
D/E ratiox
1.027
1.019
1.036
1.203
1.190
1.284
1.289
1.512
1.585
1.385
1.656
1.289
1.196
81
0.342
Enterprise value$M
0.124
0.117
0.109
0.111
0.111
0.110
0.109
0.113
0.101
0.119
0.646
(1.94%)
(2.48%)
22
0.376
LT debt$M
0.556
0.525
0.513
0.537
0.512
0.542
0.578
0.627
0.670
0.479
0.040
4.52%
2.55%
12
Revenue
$0.621M
1.92%
1.00×
Cost of revenue
$0.419M
1.95%
1.00×
Operating expenses
$0.130M
2.18%
1.03×
Spread over hurdle
(5.99%)