0.341
Revenue$M
0.311
0.321
0.342
0.364
0.392
0.414
0.431
0.447
0.476
0.368
0.389
5.49%
5.29%
16
25.92
Revenue growth%
8.74
8.80
10.44
11.07
8.95
6.54
4.54
4.37
2.50
11.17
5.97
4.54
7.64
40
27.18
Gross margin%
14.89
14.09
14.76
14.67
12.71
15.43
14.96
12.17
10.83
28.00
25.49
12.71
14.53
66
7.21
Operating margin%
6.88
9.45
12.18
11.81
9.91
8.79
9.14
11.09
9.28
11.32
2.87
9.28
9.36
37
18.14
Net margin%
12.79
15.11
18.09
15.43
16.79
18.19
17.92
19.57
20.24
25.36
20.16
18.19
17.35
53
34.26
P/E ratio (avg)x
17.10
18.03
17.47
19.28
19.20
18.79
18.81
19.73
18.36
37.71
30.70
18.81
18.80
22
11.51
EV/EBITx
41.29
40.02
41.14
46.30
52.00
54.71
54.80
64.35
66.02
24.52
14.10
54.80
49.15
23
25.09
FCF yield (avg)%
12.67
13.04
12.29
11.65
12.68
13.25
10.81
11.54
12.29
13.81
13.07
12.29
12.48
53
23.99
FCF margin%
12.60
12.88
10.49
10.24
8.00
10.93
11.92
11.24
10.48
24.10
12.62
10.93
10.71
74
1.669
FCF / Net incomex
0.272
0.238
0.250
0.236
0.219
0.221
0.199
0.203
0.212
1.480
0.836
0.212
0.228
73
3.89
ROIC%
19.93
21.82
21.13
22.33
23.25
21.29
23.33
24.31
22.34
4.20
21.69
23.25
22.08
18
9.97
Return on equity%
4.61
3.45
6.06
3.95
1.81
0.40
0.40
2.73
2.19
19.63
9.56
1.81
2.66
48
18.88
Return on assets%
25.17
27.19
29.01
30.03
27.53
29.89
32.48
34.85
34.95
19.65
15.77
32.48
29.45
63
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.01
8.91%
9.77%
—
26.10
EPS growth%
21.42
19.86
18.06
19.58
20.09
21.18
19.08
20.46
17.60
5.64
29.16
20.09
19.98
47
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.84%
3.16%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.19%)
(2.60%)
—
0.01
Dividend per sh$
—
—
—
—
—
0.01
—
—
—
—
0.01
1.09%
0.73%
—
23.11
Div yield (avg)%
8.61
9.13
7.98
8.80
11.05
8.84
9.08
10.01
11.81
8.34
7.26
10.01
8.96
93
7.10
Payout ratio%
3.57
1.76
3.05
2.83
0.40
0.40
0.40
0.40
0.79
8.29
4.86
0.40
1.28
10
21.61
Shares (diluted)M
20.04
21.77
24.39
25.82
23.05
20.82
22.71
23.10
25.13
21.63
22.05
(0.54%)
2.17%
57
14.96
Buyback yield%
7.54
9.03
6.47
7.77
8.79
9.65
10.49
9.05
8.89
4.85
28.85
9.05
8.84
66
0.501
D/E ratiox
0.887
0.894
0.928
0.971
1.030
0.999
1.074
1.053
0.982
1.325
0.626
1.030
0.977
93
0.171
Enterprise value$M
0.312
0.317
0.367
0.386
0.376
0.358
0.344
0.349
0.399
0.168
0.188
0.70%
3.30%
32
0.374
LT debt$M
0.405
0.385
0.421
0.435
0.461
0.457
0.462
0.408
0.439
0.102
0.068
0.16%
2.80%
49
Revenue
$0.476M
5.29%
1.00×
Cost of revenue
$0.215M
5.08%
0.98×
Operating expenses
$0.097M
5.01%
0.97×
Goodwill & intangibles
14.77%
Spread over hurdle
30.57%