1.248
Revenue$M
0.714
0.783
0.840
0.888
0.947
1.020
1.114
1.217
1.324
1.400
1.274
8.13%
7.55%
50
27.98
Revenue growth%
16.96
18.89
16.30
17.38
16.86
19.60
21.00
19.52
18.60
17.34
23.77
19.52
17.99
30
28.89
Gross margin%
25.50
24.99
22.40
23.09
24.87
27.58
28.49
27.16
28.45
27.11
15.80
27.58
26.31
87
10.03
Operating margin%
0.40
0.40
0.40
2.83
3.88
3.84
6.71
7.88
8.19
7.87
13.68
7.87
3.86
77
4.59
Net margin%
3.30
3.03
5.87
7.17
5.27
4.27
1.62
0.40
0.40
3.31
15.74
1.62
3.30
51
33.99
P/E ratio (avg)x
19.18
19.94
21.68
21.64
18.36
16.57
16.98
14.48
14.74
15.38
17.99
15.38
17.67
48
16.61
EV/EBITx
28.61
32.33
35.29
35.31
38.16
44.77
44.96
44.56
46.67
51.77
24.52
44.96
41.36
62
3.74
FCF yield (avg)%
18.89
21.59
22.34
23.99
22.92
23.77
24.11
21.40
21.22
21.15
22.68
21.40
21.96
8
6.51
FCF margin%
7.87
5.12
6.68
9.55
9.34
7.58
9.80
8.37
9.55
6.58
5.06
8.37
8.12
15
0.218
FCF / Net incomex
2.529
2.863
2.832
3.146
3.522
3.432
3.716
3.628
4.000
3.786
0.162
3.716
3.477
60
3.67
ROIC%
18.62
20.71
19.54
21.61
20.91
22.41
22.68
21.96
24.22
25.19
24.28
22.68
21.78
65
29.72
Return on equity%
25.10
26.00
24.13
24.88
27.57
24.68
26.61
26.48
26.15
27.69
18.06
26.48
26.07
45
20.11
Return on assets%
12.86
15.21
17.70
18.50
17.89
20.80
19.61
16.62
17.31
17.47
3.74
17.47
17.59
38
0.05
EPS$
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.05
4.10%
4.02%
—
7.72
EPS growth%
32.06
29.86
31.83
31.34
32.27
34.92
37.15
34.94
33.89
36.35
8.58
34.94
33.08
73
0.02
Bookvalue per sh$
0.11
0.11
0.13
0.15
0.16
0.19
0.19
0.22
0.23
0.26
0.05
9.84%
9.51%
—
0.04
FCF per share$
0.09
0.10
0.11
0.11
0.11
0.12
0.12
0.13
0.14
0.14
0.05
5.07%
6.07%
—
0.07
Dividend per sh$
0.04
0.04
0.05
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.03
3.34%
3.85%
—
12.55
Div yield (avg)%
4.08
1.57
1.28
2.37
4.40
6.65
8.76
9.91
10.67
10.58
13.99
9.91
5.52
39
25.54
Payout ratio%
6.88
9.81
7.13
6.68
9.40
8.06
8.06
10.83
13.17
14.59
25.54
10.83
8.73
81
14.97
Shares (diluted)M
19.32
18.48
17.85
17.50
18.22
19.24
21.72
20.82
22.16
20.65
14.65
2.53%
1.55%
12
18.91
Buyback yield%
19.40
21.10
22.62
23.94
23.05
22.28
21.80
20.74
22.34
20.89
22.34
21.80
22.04
58
0.730
D/E ratiox
1.168
1.239
1.171
1.229
1.093
1.152
1.056
1.050
1.059
0.945
1.569
1.056
1.123
22
1.535
Enterprise value$M
1.083
1.104
0.931
0.845
0.765
0.799
0.719
0.624
0.641
0.682
1.294
(2.29%)
(4.30%)
26
1.810
LT debt$M
0.800
0.852
0.888
0.906
0.825
0.846
0.916
0.972
1.037
0.887
1.260
1.46%
1.53%
27
Revenue
$1.400M
7.55%
1.00×
Cost of revenue
$0.912M
7.85%
1.03×
Operating expenses
$0.317M
7.07%
0.96×
Goodwill & intangibles
18.90%
Spread over hurdle
(1.41%)