0.468
Revenue$M
0.823
0.845
0.880
0.906
0.910
0.925
0.925
0.939
0.976
0.982
0.510
1.53%
1.72%
69
10.03
Revenue growth%
25.48
25.33
23.61
24.83
22.65
20.52
20.76
23.03
23.67
20.74
17.84
20.76
23.32
58
11.83
Gross margin%
16.81
15.00
17.14
17.17
17.91
19.18
18.57
18.01
19.36
21.59
20.55
19.18
17.96
78
25.21
Operating margin%
14.89
16.59
16.13
14.94
14.47
12.69
11.63
9.85
8.78
5.79
12.23
9.85
13.58
92
27.78
Net margin%
21.78
20.62
21.99
22.42
22.95
22.54
24.19
23.39
21.37
20.93
25.37
22.54
22.21
90
31.99
P/E ratio (avg)x
9.414
9.614
8.669
7.894
7.295
7.172
7.477
7.492
7.487
8.089
33.71
7.487
7.693
67
21.46
EV/EBITx
24.07
23.11
21.77
22.32
22.79
20.45
22.06
24.42
25.93
24.20
18.59
24.20
22.95
87
14.00
FCF yield (avg)%
30.16
32.86
34.50
32.71
30.86
30.51
28.81
29.45
30.17
28.15
17.75
29.45
30.34
28
18.25
FCF margin%
7.99
6.35
7.96
5.48
8.34
6.25
8.31
6.97
4.03
3.97
22.02
6.25
6.66
13
1.477
FCF / Net incomex
0.818
0.849
0.865
0.958
1.072
1.193
1.322
1.345
1.437
1.360
1.514
1.345
1.133
18
18.58
ROIC%
29.08
30.72
30.75
31.07
30.07
31.67
34.31
34.09
31.72
30.75
22.06
31.72
30.91
82
4.86
Return on equity%
13.31
11.87
11.26
8.40
6.32
4.07
4.67
4.53
3.42
3.95
11.91
4.07
5.49
55
19.87
Return on assets%
23.50
25.31
25.68
28.41
27.02
27.02
28.86
26.80
28.09
26.09
18.53
27.02
26.91
47
0.01
EPS$
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.06
0.06
0.05
0.01
0.43%
1.74%
—
7.57
EPS growth%
18.55
19.97
21.26
20.44
18.33
15.94
17.57
16.72
16.62
19.26
10.10
16.72
18.44
27
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.01
2.45%
3.89%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.09%)
(1.17%)
—
0.03
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.05
0.03
4.06%
3.73%
—
13.39
Div yield (avg)%
13.68
11.52
8.86
7.68
6.41
8.40
6.23
7.52
9.03
8.06
24.77
8.06
8.23
9
7.00
Payout ratio%
0.97
0.40
0.40
0.40
1.12
0.40
1.50
3.52
2.74
2.06
28.02
2.06
1.04
24
30.75
Shares (diluted)M
32.14
31.65
32.62
32.12
33.25
32.40
32.71
29.72
26.00
23.64
29.60
(6.60%)
(2.95%)
29
19.80
Buyback yield%
22.28
22.57
22.11
19.77
17.44
19.93
18.63
17.30
17.48
18.14
21.26
18.14
19.20
53
1.643
D/E ratiox
0.688
0.708
0.652
0.617
0.603
0.571
0.595
0.540
0.567
0.540
0.945
0.567
0.599
81
0.173
Enterprise value$M
1.227
1.280
1.276
1.193
1.182
1.210
1.271
1.387
1.413
1.402
0.094
3.47%
2.81%
27
0.615
LT debt$M
1.244
1.205
1.326
1.252
1.227
1.185
1.247
1.239
1.284
1.251
1.175
0.39%
0.24%
29
Revenue
$0.982M
1.72%
1.00×
Cost of revenue
$0.622M
2.03%
1.03×
Operating expenses
$0.241M
1.49%
0.98×
Goodwill & intangibles
19.12%
Spread over hurdle
(2.17%)