0.829
Revenue$M
3.694
3.928
4.188
4.491
4.773
5.117
5.391
5.858
6.344
6.641
0.889
6.83%
6.88%
46
22.18
Revenue growth%
7.31
8.44
6.05
7.28
7.53
10.51
9.60
7.76
5.41
7.92
23.13
7.92
7.65
78
20.15
Gross margin%
26.15
27.23
26.54
28.13
28.97
31.06
29.46
27.25
30.09
30.40
17.31
30.09
28.55
89
5.35
Operating margin%
5.38
2.50
2.14
0.40
0.40
0.68
0.40
0.40
0.40
1.31
5.45
0.40
0.54
10
6.90
Net margin%
26.25
26.57
28.47
27.24
24.59
26.62
26.33
25.69
28.34
26.35
22.98
26.35
26.46
20
10.86
P/E ratio (avg)x
40.84
39.88
40.43
36.82
40.23
43.42
42.92
43.04
37.74
34.57
31.59
42.92
40.33
44
7.419
EV/EBITx
47.31
46.87
56.12
57.15
64.52
65.58
76.57
74.84
85.01
93.09
36.69
76.57
65.05
52
29.20
FCF yield (avg)%
10.39
11.39
8.66
7.43
5.67
4.40
2.01
1.73
0.40
0.40
19.38
1.73
5.04
47
4.63
FCF margin%
19.68
20.94
21.35
19.08
20.60
19.60
17.74
15.81
18.78
17.23
22.01
17.74
19.34
63
0.267
FCF / Net incomex
0.442
0.417
0.393
0.338
0.335
0.294
0.320
0.327
0.298
0.325
1.530
0.320
0.331
90
24.27
ROIC%
23.76
24.71
24.13
23.58
21.82
24.50
25.54
24.78
26.52
27.19
4.00
25.54
24.61
67
15.84
Return on equity%
34.35
36.93
35.53
33.96
33.78
35.28
34.30
34.85
36.70
39.63
9.59
35.28
35.06
41
26.53
Return on assets%
14.80
12.92
13.59
13.12
11.14
12.41
12.53
12.07
9.13
11.86
10.90
12.07
12.47
53
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
5.16%
3.12%
—
17.95
EPS growth%
11.44
11.55
14.33
11.64
12.96
14.87
13.34
11.42
12.01
9.91
5.53
12.01
11.83
83
—
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.19%)
(0.19%)
—
0.01
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.97%
6.64%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
9.07%
10.53%
—
29.76
Div yield (avg)%
15.72
14.39
11.76
11.10
8.64
8.99
7.04
5.23
3.20
5.54
15.89
5.54
8.81
63
23.04
Payout ratio%
25.66
24.83
26.82
24.83
22.27
19.54
18.86
19.80
21.44
23.63
17.30
19.80
22.95
72
106.9
Shares (diluted)M
139.4
136.2
132.7
117.9
118.2
117.1
126.5
116.8
125.5
130.9
110.3
2.06%
0.47%
61
3.23
Buyback yield%
24.88
22.87
25.10
23.38
25.86
26.86
28.68
27.27
29.33
30.19
4.37
28.68
26.36
60
0.465
D/E ratiox
1.392
1.207
1.250
1.342
1.270
1.275
1.377
1.369
1.233
1.048
0.330
1.275
1.272
52
3.662
Enterprise value$M
3.128
3.057
3.050
2.926
3.056
3.034
3.026
2.577
2.180
2.013
2.041
(8.01%)
(4.77%)
76
2.883
LT debt$M
0.801
0.837
0.780
0.723
0.749
0.723
0.774
0.734
0.763
0.779
4.157
0.79%
0.67%
33
Revenue
$6.641M
6.88%
1.00×
Cost of revenue
$4.365M
6.74%
0.99×
Operating expenses
$1.622M
6.86%
1.00×
Spread over hurdle
(5.38%)