0.428
Revenue$M
0.426
0.459
0.492
0.538
0.586
0.633
0.663
0.722
0.760
0.810
0.440
6.68%
7.54%
11
6.05
Revenue growth%
9.42
9.98
10.52
10.20
12.66
10.69
7.96
6.14
8.57
9.54
18.95
8.57
9.76
36
12.90
Gross margin%
6.45
4.48
5.46
5.50
6.46
8.35
8.73
9.92
9.46
7.44
15.16
8.73
6.95
68
9.08
Operating margin%
18.44
16.60
18.76
16.53
14.89
14.77
13.82
13.02
15.15
15.82
27.31
14.77
15.48
59
12.02
Net margin%
16.74
14.93
13.08
11.49
11.83
10.78
9.70
11.04
11.81
8.87
4.39
10.78
11.65
40
6.037
P/E ratio (avg)x
41.15
40.95
39.50
37.01
36.28
35.25
35.08
32.99
33.39
37.03
18.94
35.08
36.65
47
19.74
EV/EBITx
40.96
39.39
40.41
37.43
41.92
48.63
47.17
44.15
45.69
43.47
33.10
45.69
42.70
56
4.71
FCF yield (avg)%
23.88
22.06
21.04
22.89
20.80
20.72
21.56
20.53
22.04
22.27
11.88
21.56
21.80
72
25.66
FCF margin%
3.92
2.51
0.72
0.40
2.61
0.40
1.72
3.71
6.51
9.01
9.86
3.71
2.56
44
1.280
FCF / Net incomex
1.523
1.555
1.705
1.817
2.069
2.245
2.610
2.525
2.363
2.681
1.687
2.525
2.157
92
11.72
ROIC%
13.99
12.06
9.47
9.97
7.47
8.83
8.89
8.99
7.35
9.58
14.63
8.89
9.23
62
6.55
Return on equity%
23.22
24.38
21.58
19.45
20.70
18.58
15.77
18.11
19.02
16.34
4.36
18.11
19.23
17
12.98
Return on assets%
1.97
4.23
4.53
2.72
5.42
7.56
5.68
3.83
6.09
9.06
10.28
6.09
4.97
53
0.32
EPS$
0.21
0.22
0.25
0.28
0.27
0.27
0.28
0.31
0.31
0.34
0.35
4.62%
4.25%
—
18.04
EPS growth%
4.16
4.44
6.03
4.74
1.80
3.22
1.81
3.63
2.41
1.43
22.28
2.41
3.42
23
0.13
Bookvalue per sh$
0.20
0.20
0.23
0.23
0.22
0.24
0.25
0.26
0.29
0.30
0.25
6.27%
3.98%
—
0.31
FCF per share$
0.15
0.15
0.16
0.18
0.18
0.21
0.23
0.22
0.24
0.22
0.20
3.70%
4.48%
—
0.08
Dividend per sh$
0.40
0.40
0.39
0.41
0.44
0.40
0.42
0.38
0.39
0.37
0.07
(3.35%)
0.18%
—
27.56
Div yield (avg)%
36.58
37.43
39.35
40.11
38.16
37.73
38.80
36.88
34.92
36.63
14.37
36.88
37.58
94
13.55
Payout ratio%
22.96
23.35
24.04
25.71
27.53
25.90
27.80
28.24
25.55
23.76
8.99
25.90
25.63
78
2.374
Shares (diluted)M
2.918
3.272
3.713
4.039
4.433
4.648
4.715
5.189
5.764
5.385
2.342
3.97%
7.02%
29
5.18
Buyback yield%
4.09
5.22
3.15
4.06
2.26
4.23
2.54
2.44
4.76
6.81
2.55
4.23
4.08
88
1.556
D/E ratiox
1.619
1.646
1.907
1.990
2.365
2.629
2.654
3.121
3.415
3.364
0.650
3.121
2.497
93
0.790
Enterprise value$M
0.271
0.242
0.262
0.271
0.304
0.270
0.245
0.270
0.268
0.263
0.365
(2.86%)
(0.88%)
16
0.321
LT debt$M
0.153
0.159
0.161
0.142
0.140
0.148
0.152
0.164
0.180
0.180
0.215
5.07%
0.86%
61
Revenue
$0.810M
7.54%
1.00×
Cost of revenue
$0.382M
7.30%
0.98×
Operating expenses
$0.155M
8.35%
1.08×
Spread over hurdle
37.60%