0.579
Revenue$M
0.858
0.911
0.996
1.066
1.165
1.257
1.372
1.487
1.579
1.684
0.619
7.64%
7.66%
85
22.53
Revenue growth%
6.03
6.01
6.71
7.61
6.99
4.16
4.29
4.92
5.11
3.72
23.03
4.29
5.56
92
23.48
Gross margin%
10.85
10.36
10.26
12.40
12.48
12.61
13.42
11.17
10.00
9.02
17.98
11.17
11.01
20
3.85
Operating margin%
17.37
20.37
17.82
15.05
14.69
13.02
12.61
11.80
14.42
12.42
15.81
12.61
14.56
51
12.40
Net margin%
23.33
24.37
22.93
24.20
27.08
27.42
30.15
32.54
35.26
37.20
18.41
32.54
27.25
34
17.10
P/E ratio (avg)x
25.60
24.01
25.95
28.62
31.41
36.85
34.59
37.52
39.40
39.58
32.20
37.52
33.00
6
7.214
EV/EBITx
10.78
10.63
10.68
11.50
11.49
11.24
10.98
10.47
9.356
9.196
32.98
10.47
10.73
8
3.74
FCF yield (avg)%
9.08
9.53
11.48
12.97
13.41
14.41
15.36
17.55
19.39
20.84
25.32
17.55
13.91
29
16.04
FCF margin%
22.64
24.15
25.18
25.71
27.55
30.36
28.39
29.13
30.60
30.52
25.65
30.36
27.97
10
1.530
FCF / Net incomex
0.213
0.201
0.222
0.224
0.249
0.231
0.233
0.223
0.233
0.217
1.571
0.231
0.224
65
28.33
ROIC%
15.62
18.50
19.01
19.98
19.05
19.88
20.32
20.98
19.24
19.55
25.38
19.88
19.40
60
19.21
Return on equity%
0.40
2.99
4.91
7.38
9.53
10.26
9.46
9.39
12.14
12.28
21.16
10.26
9.42
14
11.46
Return on assets%
4.45
6.19
7.80
10.70
10.00
9.01
11.21
11.08
9.63
7.65
4.95
9.63
9.32
32
0.03
EPS$
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.07
0.03
2.31%
4.75%
—
10.54
EPS growth%
23.45
21.90
22.38
24.40
22.99
21.90
22.18
23.72
24.66
26.42
18.24
23.72
23.22
93
0.03
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.02
8.00%
6.75%
—
0.02
FCF per share$
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
(1.15%)
0.30%
—
0.04
Dividend per sh$
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.03
4.11%
4.42%
—
20.65
Div yield (avg)%
25.68
28.31
25.55
23.60
22.33
23.35
24.46
25.85
23.65
25.84
26.41
24.46
25.00
12
3.35
Payout ratio%
6.14
8.05
5.27
5.99
4.78
3.06
0.47
0.40
0.46
2.77
5.62
0.47
3.92
76
16.16
Shares (diluted)M
11.42
9.893
10.88
11.31
11.71
11.66
10.67
11.60
11.59
12.03
16.87
0.54%
0.87%
94
6.95
Buyback yield%
14.46
16.04
15.76
15.14
18.09
18.24
17.69
20.64
17.92
17.96
28.91
17.96
17.81
70
1.526
D/E ratiox
0.963
1.011
1.077
0.979
0.975
0.889
0.849
0.810
0.802
0.687
1.074
0.810
0.926
83
1.004
Enterprise value$M
0.964
0.941
0.978
1.086
1.132
1.255
1.245
1.137
1.271
1.281
0.170
2.50%
3.74%
14
0.535
LT debt$M
0.606
0.541
0.475
0.504
0.552
0.481
0.454
0.474
0.507
0.504
0.076
(1.80%)
(3.18%)
6
Revenue
$1.684M
7.66%
1.00×
Cost of revenue
$0.970M
7.46%
0.98×
Operating expenses
$0.240M
8.54%
1.08×
Spread over hurdle
(4.91%)