0.238
Revenue$M
0.503
0.554
0.607
0.661
0.702
0.759
0.801
0.854
0.933
1.006
0.247
7.45%
7.77%
91
8.70
Revenue growth%
21.04
21.62
19.41
16.69
15.57
13.89
16.73
18.59
19.70
18.05
7.29
18.05
18.32
12
21.03
Gross margin%
12.32
11.87
10.39
13.04
10.93
12.11
9.78
8.43
11.42
8.68
10.97
9.78
11.17
83
8.48
Operating margin%
20.02
20.83
18.64
17.50
18.64
20.02
18.75
20.28
18.14
20.93
4.89
20.02
19.38
63
27.04
Net margin%
24.44
22.84
20.93
19.93
17.80
18.76
17.56
14.77
12.99
10.56
5.99
14.77
18.28
51
19.62
P/E ratio (avg)x
27.36
30.88
31.90
37.21
38.41
43.80
42.32
47.44
52.86
55.12
9.701
47.44
40.36
18
37.16
EV/EBITx
40.28
47.39
52.26
58.16
61.61
61.57
63.93
74.76
89.33
96.73
30.22
74.76
61.59
73
25.51
FCF yield (avg)%
17.10
18.50
16.94
14.05
11.43
12.72
15.15
16.08
17.85
17.62
14.75
16.08
16.51
70
3.58
FCF margin%
21.62
24.39
24.90
25.65
23.26
20.79
21.94
21.79
23.45
26.11
4.14
21.94
23.36
29
1.729
FCF / Net incomex
1.902
1.894
1.815
1.656
1.741
1.549
1.564
1.632
1.643
1.797
1.734
1.632
1.699
28
28.01
ROIC%
17.68
16.87
15.29
18.04
17.88
19.20
20.17
21.06
20.86
20.20
14.59
20.20
18.62
91
8.07
Return on equity%
19.90
22.64
25.25
25.54
23.94
24.38
21.79
22.82
22.69
23.91
20.21
22.82
23.36
15
3.01
Return on assets%
18.76
21.68
21.66
22.98
21.37
20.40
22.75
25.23
28.05
29.50
3.06
25.23
22.22
57
0.04
EPS$
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.10
0.10
0.10
0.04
7.54%
5.93%
—
14.99
EPS growth%
24.21
26.54
26.10
23.36
20.91
22.45
20.59
23.39
23.53
22.27
11.26
22.45
23.38
81
0.09
Bookvalue per sh$
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.03
0.11
(7.08%)
(4.48%)
—
0.06
FCF per share$
0.16
0.18
0.17
0.17
0.20
0.23
0.23
0.23
0.23
0.24
0.05
3.93%
5.23%
—
0.09
Dividend per sh$
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.05
3.36%
0.34%
—
27.77
Div yield (avg)%
10.38
7.61
5.45
4.11
4.36
2.33
4.43
4.74
3.97
6.43
9.26
4.43
4.58
58
16.07
Payout ratio%
11.95
10.69
10.68
12.34
14.07
14.65
13.32
12.69
11.99
13.73
22.56
13.32
12.52
35
4.698
Shares (diluted)M
4.505
4.929
4.653
4.954
5.327
5.019
5.397
5.304
4.660
4.152
4.760
(4.86%)
(1.20%)
84
27.97
Buyback yield%
18.43
18.48
15.57
14.27
16.52
16.49
14.53
11.60
9.63
10.86
16.77
11.60
15.05
88
0.466
D/E ratiox
1.663
1.893
1.901
2.111
2.211
2.277
2.473
2.575
2.884
2.843
1.214
2.575
2.244
92
0.147
Enterprise value$M
0.182
0.183
0.208
0.219
0.254
0.301
0.310
0.371
0.383
0.453
0.851
12.27%
9.46%
6
0.186
LT debt$M
0.295
0.315
0.332
0.324
0.363
0.370
0.419
0.485
0.452
0.475
1.099
5.52%
5.97%
56
Revenue
$1.006M
7.77%
1.00×
Cost of revenue
$0.581M
7.98%
1.02×
Operating expenses
$0.159M
7.32%
0.96×
Goodwill & intangibles
16.89%
Spread over hurdle
(4.88%)