0.116
Revenue$M
0.234
0.234
0.235
0.243
0.251
0.250
0.255
0.252
0.253
0.125
0.137
0.85%
0.88%
68
13.86
Revenue growth%
26.80
25.96
25.52
25.43
28.20
29.37
31.37
30.21
31.54
14.41
29.71
30.21
27.91
34
21.34
Gross margin%
24.64
26.50
25.34
25.63
25.69
27.69
25.91
28.21
26.68
27.83
4.81
26.68
25.80
51
8.02
Operating margin%
3.16
3.89
0.93
1.35
0.40
2.43
4.19
2.11
2.21
9.46
4.53
2.21
2.32
76
13.96
Net margin%
15.26
15.27
14.69
14.71
12.05
13.23
11.47
11.79
14.64
13.27
19.12
12.05
13.94
42
15.18
P/E ratio (avg)x
31.15
32.85
37.77
42.47
47.28
54.33
54.35
53.96
60.35
35.14
35.17
54.33
44.88
15
6.544
EV/EBITx
7.032
6.774
7.285
6.877
6.407
6.621
6.186
6.011
5.803
35.38
12.23
6.186
6.697
25
3.46
FCF yield (avg)%
3.41
1.97
3.58
3.50
0.67
0.40
1.30
0.40
2.53
4.23
13.00
0.67
2.25
88
16.91
FCF margin%
12.46
11.67
13.20
10.75
11.24
13.16
13.28
16.02
16.19
6.97
26.19
13.28
13.18
89
0.658
FCF / Net incomex
2.387
2.233
2.535
2.671
2.684
2.939
2.738
2.617
2.837
0.796
0.249
2.738
2.644
48
25.78
ROIC%
16.50
13.55
14.75
15.36
14.49
13.51
16.37
13.56
14.04
7.11
29.70
14.04
14.62
71
11.07
Return on equity%
18.03
18.48
16.93
15.41
18.27
20.44
19.32
20.09
22.52
13.91
16.68
20.09
18.37
78
6.61
Return on assets%
2.68
4.41
3.51
0.97
2.44
0.94
1.13
0.87
1.29
23.78
6.52
1.13
1.49
35
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.71%)
(1.94%)
—
23.21
EPS growth%
22.92
20.59
20.84
19.09
20.74
20.52
19.89
22.27
21.28
5.88
12.24
20.74
20.79
65
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.43%
(0.50%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
0.01
—
—
6.86%
4.16%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.85%
5.36%
—
23.98
Div yield (avg)%
5.29
7.91
10.78
10.28
9.17
10.08
7.26
6.55
7.89
6.61
22.59
7.89
7.90
40
27.43
Payout ratio%
7.82
6.48
4.14
4.65
2.53
2.62
0.94
0.40
3.26
23.90
8.32
2.53
3.70
57
40.39
Shares (diluted)M
40.98
45.23
46.85
48.67
47.05
53.00
56.49
51.05
50.90
42.05
39.74
0.90%
1.78%
13
15.24
Buyback yield%
6.77
5.23
4.84
3.97
4.44
4.59
5.73
7.58
5.04
21.90
18.01
5.04
4.94
6
0.899
D/E ratiox
2.489
2.568
2.506
2.364
2.509
2.883
3.003
3.258
3.070
0.853
1.678
3.003
2.539
65
0.079
Enterprise value$M
0.226
0.241
0.246
0.277
0.283
0.316
0.293
0.299
0.317
0.131
0.183
2.75%
5.01%
75
0.185
LT debt$M
0.177
0.161
0.165
0.156
0.145
0.145
0.147
0.156
0.141
0.308
0.019
(2.00%)
(2.09%)
95
Revenue
$0.253M
0.88%
1.00×
Cost of revenue
$0.146M
0.93%
1.01×
Operating expenses
$0.061M
0.60%
0.97×
Spread over hurdle
34.66%