0.027
Revenue$M
0.188
0.196
0.205
0.215
0.220
0.224
0.237
0.249
0.255
0.269
0.030
4.10%
4.20%
82
3.38
Revenue growth%
1.86
1.49
3.41
2.27
0.93
0.40
0.40
1.55
1.46
0.40
8.35
0.40
1.47
18
14.92
Gross margin%
2.58
0.40
2.38
4.58
5.18
7.42
7.02
5.22
4.12
4.47
2.70
5.22
4.52
50
6.85
Operating margin%
7.44
5.38
6.00
4.00
5.75
6.38
6.41
7.67
9.07
10.02
9.88
7.67
6.39
6
9.31
Net margin%
13.13
14.69
15.27
15.87
18.41
16.32
17.22
15.12
13.88
12.39
10.13
15.12
15.20
71
16.43
P/E ratio (avg)x
19.83
21.20
22.99
21.62
22.59
24.74
27.04
27.77
31.76
33.99
22.28
27.77
23.86
88
12.16
EV/EBITx
20.81
20.18
19.13
21.68
20.30
23.47
21.85
21.04
21.91
24.62
12.60
21.91
21.36
53
29.65
FCF yield (avg)%
3.24
1.72
3.88
3.09
0.76
0.84
1.80
1.25
1.40
0.40
5.51
1.25
1.56
43
21.79
FCF margin%
5.86
4.90
3.19
1.35
3.05
0.78
3.21
0.98
0.40
0.40
5.25
0.78
2.20
21
0.211
FCF / Net incomex
2.139
2.350
2.321
2.656
2.562
2.781
2.889
2.979
2.857
3.008
0.181
2.889
2.719
8
17.53
ROIC%
4.40
1.82
4.34
2.47
5.40
5.90
4.89
5.14
2.89
5.54
3.57
5.14
4.64
51
16.04
Return on equity%
17.30
15.96
14.64
13.44
14.59
12.37
13.93
12.00
14.77
16.56
28.54
13.93
14.61
61
17.03
Return on assets%
4.96
6.06
3.52
1.08
0.40
0.40
0.40
1.53
0.40
0.53
14.11
0.40
0.81
56
0.15
EPS$
0.13
0.15
0.16
0.14
0.13
0.11
0.10
0.11
0.10
0.09
0.15
(6.97%)
(5.31%)
—
23.07
EPS growth%
20.75
21.59
23.75
22.37
19.48
17.84
18.98
21.70
21.40
19.29
28.60
19.29
21.07
73
0.17
Bookvalue per sh$
0.33
0.34
0.37
0.43
0.48
0.55
0.57
0.64
0.75
0.80
0.23
10.74%
9.37%
—
0.10
FCF per share$
0.12
0.12
0.14
0.13
0.15
0.16
0.17
0.17
0.17
0.17
0.09
3.14%
4.93%
—
0.10
Dividend per sh$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
(5.36%)
(5.26%)
—
8.59
Div yield (avg)%
14.24
12.87
10.47
10.43
8.04
8.12
7.67
8.30
8.31
5.69
9.80
8.12
8.30
73
25.57
Payout ratio%
19.34
22.23
25.11
23.00
21.92
24.49
23.80
20.83
19.49
18.42
23.53
20.83
22.07
86
0.534
Shares (diluted)M
0.556
0.486
0.484
0.450
0.453
0.495
0.448
0.487
0.474
0.513
0.537
2.54%
(1.78%)
34
8.47
Buyback yield%
0.43
0.40
0.40
1.02
3.00
5.03
3.46
3.05
0.78
0.40
28.69
3.05
0.90
86
1.492
D/E ratiox
0.645
0.683
0.648
0.645
0.634
0.655
0.718
0.798
0.785
0.754
1.791
0.754
0.669
10
0.045
Enterprise value$M
0.089
0.084
0.081
0.076
0.078
0.084
0.081
0.079
0.070
0.074
0.120
(1.14%)
(3.44%)
85
0.090
LT debt$M
0.263
0.284
0.315
0.307
0.355
0.418
0.486
0.513
0.554
0.574
0.146
10.08%
9.99%
68
Revenue
$0.269M
4.20%
1.00×
Cost of revenue
$0.136M
3.91%
0.97×
Operating expenses
$0.051M
4.18%
1.00×
Spread over hurdle
36.90%