0.395
Revenue$M
1.220
1.332
1.438
1.565
1.724
1.884
2.061
2.276
2.467
0.410
0.489
9.52%
9.14%
20
8.81
Revenue growth%
31.34
33.24
35.40
36.00
37.15
37.73
37.31
40.17
38.88
11.83
3.86
37.73
36.58
6
24.47
Gross margin%
21.63
21.02
20.08
18.36
19.79
21.18
21.06
20.87
18.52
18.32
17.87
20.87
20.47
50
5.01
Operating margin%
29.89
29.30
31.18
33.27
35.13
34.83
36.06
37.46
38.65
12.38
14.09
36.06
34.05
48
16.27
Net margin%
0.40
2.14
4.47
6.19
4.81
6.45
3.67
4.69
3.28
18.38
14.29
4.69
4.07
54
16.34
P/E ratio (avg)x
32.93
35.34
38.25
39.48
38.51
43.93
45.08
41.94
41.22
15.07
25.68
41.94
38.99
49
14.16
EV/EBITx
59.40
58.91
54.87
60.86
58.07
60.19
69.16
68.97
79.40
13.75
37.98
68.97
59.80
92
28.73
FCF yield (avg)%
9.23
8.80
10.42
8.80
8.61
10.84
10.54
11.89
12.34
22.02
23.32
10.84
10.45
29
14.92
FCF margin%
23.59
25.99
23.26
21.75
19.34
21.55
20.16
17.57
18.64
12.76
22.35
19.34
21.65
39
0.446
FCF / Net incomex
0.871
0.924
0.991
1.035
0.932
0.990
0.860
0.798
0.805
1.541
1.050
0.860
0.897
53
14.22
ROIC%
22.65
25.38
27.17
27.93
26.54
24.14
24.28
22.11
21.40
20.38
2.73
24.14
24.21
41
17.50
Return on equity%
27.39
25.40
23.43
21.87
21.52
21.71
22.31
20.45
22.82
20.37
6.76
21.71
22.56
53
7.84
Return on assets%
16.30
16.84
16.17
18.55
15.68
17.61
19.68
20.56
18.90
14.43
26.15
18.90
17.23
45
0.01
EPS$
0.05
0.06
0.06
0.07
0.08
0.09
0.08
0.10
0.10
0.01
0.01
7.70%
8.22%
—
27.17
EPS growth%
29.72
29.58
32.07
31.87
32.51
30.76
32.34
34.70
33.03
23.07
20.97
32.51
31.97
70
0.05
Bookvalue per sh$
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.05
2.06%
4.66%
—
0.01
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
9.70%
7.92%
—
0.03
Dividend per sh$
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.01
(3.69%)
(3.04%)
—
14.03
Div yield (avg)%
17.83
18.05
15.16
17.22
14.30
12.00
11.49
13.27
15.38
15.30
20.20
13.27
15.23
59
29.50
Payout ratio%
4.85
7.42
8.58
10.47
10.01
8.11
5.43
7.36
4.67
26.32
4.15
7.36
7.39
35
66.16
Shares (diluted)M
83.57
96.42
113.4
130.6
150.4
153.8
173.3
201.7
207.5
63.51
66.42
9.71%
9.78%
13
19.46
Buyback yield%
23.32
23.79
21.06
24.06
25.98
27.53
29.10
30.42
27.54
9.15
18.31
27.54
26.06
49
1.558
D/E ratiox
0.856
0.936
1.063
1.233
1.251
1.299
1.394
1.598
1.571
0.188
1.621
1.394
1.242
15
1.279
Enterprise value$M
2.900
2.608
2.423
2.563
2.179
2.166
1.944
2.079
1.892
1.562
0.384
(5.89%)
(2.95%)
82
1.186
LT debt$M
1.808
1.773
1.824
1.824
1.987
1.927
1.960
2.244
2.642
1.098
2.460
7.70%
5.32%
76
Revenue
$2.467M
9.14%
1.00×
Cost of revenue
$1.265M
9.02%
0.99×
Operating expenses
$0.606M
9.86%
1.07×
Spread over hurdle
22.80%