0.332
Revenue$M
0.199
0.208
0.222
0.238
0.249
0.272
0.285
0.311
0.338
0.358
0.364
7.58%
7.03%
86
17.28
Revenue growth%
27.15
28.03
26.64
26.35
26.04
28.83
29.26
28.94
28.77
27.57
4.11
28.83
27.80
47
15.18
Gross margin%
11.99
13.79
15.37
12.86
12.60
14.81
16.67
18.48
19.67
21.31
23.76
18.48
15.09
16
3.44
Operating margin%
6.31
4.45
6.16
3.29
2.17
0.40
2.28
3.66
6.54
6.83
13.55
3.66
4.05
12
25.54
Net margin%
27.73
30.36
30.42
28.07
27.93
30.82
31.74
31.09
31.87
34.12
10.93
31.74
30.62
69
33.66
P/E ratio (avg)x
34.84
41.32
45.48
49.51
55.16
58.23
65.80
76.63
84.43
84.77
7.130
76.63
56.69
83
12.18
EV/EBITx
20.31
21.43
22.19
24.19
23.06
26.93
26.10
29.14
32.87
33.28
31.45
29.14
25.15
11
4.89
FCF yield (avg)%
9.22
6.43
7.88
10.30
10.13
11.13
12.84
10.99
12.00
12.05
16.15
12.00
10.64
65
14.99
FCF margin%
7.69
5.64
3.56
5.31
3.83
3.29
5.84
4.10
3.35
6.12
13.44
4.10
4.71
36
0.600
FCF / Net incomex
1.513
1.592
1.572
1.711
1.703
1.618
1.455
1.376
1.260
1.386
1.410
1.386
1.543
40
15.98
ROIC%
25.95
27.01
25.20
23.83
20.89
21.17
23.11
25.13
25.21
25.38
27.65
25.13
25.17
71
22.11
Return on equity%
9.41
8.42
10.15
8.05
7.17
5.10
5.44
4.30
3.69
4.69
13.13
4.69
6.30
78
7.16
Return on assets%
24.71
24.69
27.63
25.23
23.01
20.35
21.86
23.03
21.96
19.18
5.14
21.86
23.02
48
0.01
EPS$
—
—
—
—
—
0.01
0.01
—
—
—
0.01
(4.20%)
(0.57%)
—
24.26
EPS growth%
5.74
5.98
3.31
4.57
1.95
3.00
3.32
0.80
2.27
3.08
11.73
3.00
3.19
10
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
3.31%
1.09%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
2.47%
5.85%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
0.01
0.01
0.01
9.34%
5.38%
—
2.92
Div yield (avg)%
12.33
10.85
8.61
8.98
11.93
12.05
9.95
8.05
5.57
4.81
27.39
8.05
9.47
72
17.17
Payout ratio%
22.03
19.75
20.19
18.53
20.68
21.28
19.98
22.09
19.46
17.18
11.31
19.98
20.09
36
13.07
Shares (diluted)M
9.307
8.392
8.151
7.285
6.729
5.837
5.349
5.239
4.504
4.296
12.84
(8.58%)
(8.09%)
47
19.49
Buyback yield%
30.60
31.73
30.35
28.86
31.76
30.14
32.44
32.88
31.81
29.02
13.53
31.81
31.17
21
0.261
D/E ratiox
0.798
0.802
0.907
0.984
0.943
1.017
1.059
1.202
1.334
1.502
0.378
1.202
1.001
81
0.166
Enterprise value$M
0.154
0.141
0.141
0.133
0.148
0.140
0.131
0.121
0.128
0.141
0.079
(0.85%)
(0.63%)
78
0.122
LT debt$M
0.088
0.095
0.085
0.080
0.076
0.071
0.071
0.069
0.075
0.073
0.156
(0.95%)
(1.86%)
46
Revenue
$0.358M
7.03%
1.00×
Cost of revenue
$0.210M
7.18%
1.01×
Operating expenses
$0.053M
6.55%
0.96×
Spread over hurdle
30.69%