0.571
Revenue$M
0.424
0.471
0.504
0.553
0.599
0.640
0.704
0.758
0.830
0.917
0.634
8.88%
9.15%
61
19.40
Revenue growth%
14.89
14.04
11.11
12.43
10.40
12.09
11.66
11.67
10.75
11.93
13.43
11.67
11.80
63
8.60
Gross margin%
3.39
2.21
1.72
0.40
0.40
2.32
0.58
1.96
0.40
0.40
8.84
0.58
1.15
34
17.39
Operating margin%
13.81
11.65
9.48
10.53
9.86
10.36
10.89
11.91
10.90
9.95
23.95
10.89
10.71
18
23.21
Net margin%
22.20
22.93
22.39
23.68
22.84
25.62
24.43
21.95
24.83
24.38
13.85
24.43
23.31
45
26.45
P/E ratio (avg)x
28.71
33.00
36.28
34.16
35.32
38.84
44.86
50.12
52.74
49.52
24.87
49.52
37.56
47
21.10
EV/EBITx
27.35
32.87
33.61
36.97
36.41
36.90
38.04
38.45
44.59
44.28
23.81
38.45
36.93
10
3.12
FCF yield (avg)%
0.40
0.40
1.90
3.95
4.63
5.10
2.55
3.21
2.64
1.59
10.80
2.64
2.59
71
19.75
FCF margin%
20.89
19.04
17.40
17.87
16.17
17.83
17.93
18.93
17.64
16.36
26.57
17.83
17.85
31
1.182
FCF / Net incomex
0.199
0.207
0.216
0.193
0.197
0.182
0.200
0.175
0.156
0.161
0.402
0.175
0.195
27
25.65
ROIC%
21.19
18.71
16.86
15.24
16.68
16.85
18.29
20.82
23.07
21.83
10.57
20.82
18.50
32
14.76
Return on equity%
5.28
3.67
2.97
5.25
5.83
7.83
5.42
6.38
5.03
5.70
14.99
5.70
5.35
13
20.02
Return on assets%
15.15
15.24
16.48
19.11
21.59
23.84
23.80
21.15
19.23
20.05
11.13
21.15
19.64
50
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.76%)
2.53%
—
28.63
EPS growth%
18.78
17.29
20.17
19.99
22.87
22.82
23.78
26.35
27.90
30.82
25.24
26.35
22.85
78
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
—
9.82%
10.71%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.44%
6.15%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.37%
5.17%
—
15.15
Div yield (avg)%
7.96
9.10
6.71
8.44
5.96
5.51
7.16
5.91
5.69
7.40
24.19
5.91
6.93
9
16.08
Payout ratio%
15.32
12.48
12.53
12.70
11.25
9.33
11.56
11.59
11.50
10.76
23.10
11.50
11.57
69
92.65
Shares (diluted)M
95.73
98.40
92.71
99.65
112.0
119.6
117.0
132.5
144.8
163.7
93.91
7.90%
5.57%
37
9.30
Buyback yield%
6.76
9.12
11.36
8.88
10.20
13.05
15.69
16.75
14.44
14.17
10.50
14.44
12.20
49
1.396
D/E ratiox
1.128
1.060
1.039
1.034
0.964
0.880
0.820
0.823
0.935
1.031
0.811
0.880
0.998
42
0.903
Enterprise value$M
1.182
1.257
1.472
1.445
1.678
1.584
1.725
1.742
1.951
2.288
1.026
6.40%
8.33%
75
0.515
LT debt$M
0.443
0.524
0.580
0.653
0.748
0.755
0.826
0.953
0.947
0.967
0.140
5.29%
9.00%
87
Revenue
$0.917M
9.15%
1.00×
Cost of revenue
$0.552M
9.40%
1.02×
Operating expenses
$0.194M
9.18%
1.00×
Spread over hurdle
42.65%