0.565
Revenue$M
1.701
1.726
1.786
1.854
1.857
1.900
1.956
1.963
2.041
2.112
0.626
2.61%
2.44%
23
21.38
Revenue growth%
17.01
15.18
13.75
15.08
16.49
15.27
12.41
10.32
10.87
13.20
12.05
12.41
14.41
59
19.56
Gross margin%
18.18
17.33
20.13
18.87
19.57
18.50
18.08
18.02
15.63
17.56
4.39
18.02
18.13
79
14.95
Operating margin%
28.79
28.76
26.47
27.73
30.49
30.66
29.61
27.56
25.06
27.48
9.18
27.56
28.24
69
6.29
Net margin%
18.39
16.36
14.06
11.70
12.70
12.94
11.55
12.54
12.71
11.51
9.73
12.54
12.70
75
27.34
P/E ratio (avg)x
23.79
20.91
18.23
19.48
19.38
17.44
18.26
16.85
17.62
17.93
24.86
17.62
18.25
10
10.64
EV/EBITx
28.24
30.68
28.44
27.86
31.05
31.79
30.52
29.52
27.37
26.72
27.15
29.52
28.98
41
14.48
FCF yield (avg)%
16.14
15.71
17.63
18.37
19.31
17.85
15.86
17.58
15.45
16.79
8.04
16.79
17.19
38
11.66
FCF margin%
6.90
4.25
4.22
5.00
5.42
5.59
8.12
9.42
11.06
10.43
21.44
9.42
6.25
19
0.784
FCF / Net incomex
1.358
1.528
1.514
1.557
1.712
1.915
1.967
1.989
2.149
2.241
1.067
1.989
1.813
36
29.72
ROIC%
12.30
13.17
12.51
12.34
13.48
13.12
15.01
13.08
10.20
8.98
3.47
13.08
12.79
50
20.50
Return on equity%
25.65
28.39
25.90
26.92
28.00
25.72
24.66
26.83
26.83
29.40
3.76
26.83
26.83
24
9.40
Return on assets%
8.91
8.36
10.87
11.00
8.94
10.46
10.44
8.39
10.82
13.15
14.39
10.46
10.45
83
0.08
EPS$
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.08
(2.08%)
(4.36%)
—
4.04
EPS growth%
19.63
16.84
19.10
22.00
19.34
20.32
20.64
19.80
19.77
21.06
28.88
20.32
19.78
45
0.03
Bookvalue per sh$
0.10
0.11
0.12
0.14
0.14
0.16
0.15
0.16
0.15
0.17
0.06
3.35%
5.54%
—
0.05
FCF per share$
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(4.42%)
(3.23%)
—
0.03
Dividend per sh$
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.11
0.08
12.75%
10.02%
—
15.23
Div yield (avg)%
10.63
8.27
6.36
8.99
7.82
5.42
3.00
2.52
5.07
4.87
29.59
4.87
5.89
85
2.50
Payout ratio%
24.83
26.04
28.61
25.90
25.48
27.12
26.31
26.91
24.76
27.35
28.51
26.91
26.17
36
13.66
Shares (diluted)M
22.05
25.00
26.34
25.65
29.78
33.49
32.02
30.53
31.12
30.56
14.29
0.52%
4.60%
82
18.04
Buyback yield%
12.66
12.20
11.46
10.36
11.23
9.50
10.15
8.74
11.67
13.30
9.48
10.15
11.34
38
1.469
D/E ratiox
1.753
2.108
2.373
2.757
3.007
3.560
4.254
4.774
4.915
5.292
1.332
4.774
3.284
19
0.849
Enterprise value$M
1.578
1.583
1.504
1.563
1.709
1.776
1.941
1.861
1.980
1.741
1.093
0.37%
1.13%
52
1.138
LT debt$M
1.373
1.566
1.571
1.598
1.704
1.694
1.919
1.924
1.862
1.919
0.204
2.41%
4.85%
64
Revenue
$2.112M
2.44%
1.00×
Cost of revenue
$0.994M
2.54%
1.01×
Operating expenses
$0.473M
2.55%
1.01×
Goodwill & intangibles
14.12%
Spread over hurdle
19.28%