0.077
Revenue$M
0.191
0.192
0.199
0.203
0.210
0.212
0.215
0.225
0.228
0.237
0.085
2.48%
2.62%
81
5.72
Revenue growth%
17.86
17.70
17.28
16.83
18.23
19.92
17.05
18.78
18.83
21.54
9.06
18.83
18.04
35
12.77
Gross margin%
15.49
12.93
15.00
12.53
14.97
16.04
15.72
13.11
11.03
13.36
3.18
13.36
14.17
82
8.63
Operating margin%
22.30
22.72
25.37
26.29
24.84
24.53
24.11
25.01
26.74
27.17
4.94
25.01
24.92
35
26.88
Net margin%
17.29
15.46
13.15
10.37
12.58
10.67
7.81
6.66
9.27
6.84
12.50
7.81
10.52
35
6.873
P/E ratio (avg)x
13.26
12.67
14.14
13.78
15.76
15.78
16.72
17.97
18.85
18.56
16.21
17.97
15.77
55
21.54
EV/EBITx
17.99
17.38
18.58
18.27
18.09
17.81
17.32
17.49
19.58
22.38
6.478
17.81
18.04
52
14.68
FCF yield (avg)%
21.23
23.00
25.12
24.43
25.70
25.06
27.74
25.90
23.07
22.63
15.17
25.06
24.74
13
18.49
FCF margin%
3.24
0.78
3.19
5.42
5.01
6.74
5.28
6.39
5.71
5.26
28.36
5.71
5.27
38
0.463
FCF / Net incomex
0.134
0.152
0.173
0.174
0.163
0.163
0.169
0.188
0.189
0.197
1.610
0.188
0.171
89
12.99
ROIC%
10.58
8.88
11.20
13.68
13.75
13.78
11.18
11.01
11.75
11.42
8.34
11.42
11.31
87
29.22
Return on equity%
20.22
17.97
15.52
16.39
16.21
18.83
19.99
22.18
22.74
20.98
2.52
20.98
19.41
79
9.84
Return on assets%
10.92
9.06
9.10
7.03
5.10
7.94
8.24
10.63
12.01
13.82
2.32
10.63
9.08
21
—
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
5.37%
8.27%
—
14.20
EPS growth%
10.09
11.70
14.61
13.50
14.26
16.08
16.91
18.89
17.56
19.00
23.39
17.56
15.34
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.74%
1.28%
—
0.01
FCF per share$
—
—
—
—
—
—
—
0.01
0.01
0.01
0.01
9.27%
7.94%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.90%
3.62%
—
24.33
Div yield (avg)%
29.30
32.07
34.58
32.85
32.34
29.80
32.02
30.83
33.68
35.57
8.52
32.02
32.21
64
24.39
Payout ratio%
13.86
13.84
14.40
11.69
10.12
10.22
8.43
5.61
7.06
8.58
3.11
8.43
10.17
78
39.30
Shares (diluted)M
37.02
37.54
34.03
33.79
35.41
35.02
38.18
34.28
32.15
34.32
39.42
(0.62%)
(0.61%)
79
10.17
Buyback yield%
13.60
12.23
10.69
12.80
11.89
11.74
14.11
11.97
10.55
8.70
13.37
11.74
11.93
78
1.294
D/E ratiox
0.616
0.648
0.719
0.713
0.713
0.791
0.738
0.761
0.848
0.912
1.155
0.791
0.729
92
0.088
Enterprise value$M
0.104
0.106
0.104
0.097
0.091
0.091
0.100
0.092
0.103
0.094
0.165
0.61%
(0.74%)
55
0.278
LT debt$M
0.149
0.171
0.173
0.199
0.196
0.232
0.256
0.289
0.326
0.360
0.136
12.95%
10.40%
63
Revenue
$0.237M
2.62%
1.00×
Cost of revenue
$0.127M
2.36%
0.98×
Operating expenses
$0.045M
3.18%
1.06×
Goodwill & intangibles
18.75%
Spread over hurdle
(3.03%)