1.365
Revenue$M
2.383
2.500
2.616
2.660
2.762
2.870
2.988
3.114
3.150
3.271
1.495
3.44%
3.63%
84
4.23
Revenue growth%
22.22
24.37
27.32
25.45
26.53
23.81
24.59
25.63
26.90
29.38
15.05
25.63
25.54
63
3.90
Gross margin%
12.86
11.09
11.65
14.46
17.37
15.28
14.50
15.85
18.38
20.87
10.93
15.85
14.89
59
16.53
Operating margin%
9.99
10.35
10.78
10.56
10.67
11.21
13.76
13.54
12.35
13.67
29.17
13.54
10.99
32
20.67
Net margin%
16.67
15.52
13.07
11.66
8.70
10.66
11.08
13.53
15.02
14.78
11.68
13.53
13.30
87
12.47
P/E ratio (avg)x
11.05
10.64
10.42
9.000
9.597
9.034
8.206
7.661
8.122
7.844
28.51
8.122
9.017
9
20.45
EV/EBITx
17.21
15.99
14.61
15.49
14.87
14.20
14.33
15.33
14.92
16.06
25.28
14.92
15.13
56
21.82
FCF yield (avg)%
10.11
8.64
9.58
11.68
11.13
10.50
9.99
12.22
13.75
10.96
10.43
10.96
10.73
24
2.30
FCF margin%
21.96
20.46
22.33
24.20
27.01
25.39
25.21
23.05
21.29
19.64
21.30
23.05
22.69
81
0.332
FCF / Net incomex
1.580
1.862
2.193
2.306
2.541
2.904
2.936
2.857
2.975
3.201
0.454
2.936
2.699
57
4.06
ROIC%
35.13
37.38
38.13
37.91
39.79
38.94
37.10
39.87
41.34
44.33
29.15
39.87
38.54
61
27.86
Return on equity%
21.81
22.65
22.55
22.59
24.29
24.97
24.80
26.59
24.74
26.39
22.27
24.97
24.52
58
22.68
Return on assets%
5.98
4.87
2.98
3.17
5.56
7.60
6.00
5.66
6.74
7.67
20.89
6.74
5.82
38
0.04
EPS$
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.04
10.76%
7.82%
—
25.36
EPS growth%
16.99
15.41
13.21
10.40
13.00
12.58
9.64
7.54
9.44
11.53
21.59
9.64
12.05
83
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.79%)
(0.19%)
—
0.04
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
6.76%
7.06%
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.02
10.87%
7.60%
—
14.02
Div yield (avg)%
1.65
2.56
4.79
5.69
5.19
7.24
4.71
1.99
2.65
1.44
10.85
2.65
3.68
36
14.82
Payout ratio%
30.71
31.78
31.30
31.49
31.53
31.97
34.55
35.99
38.86
39.47
22.13
35.99
31.88
33
44.75
Shares (diluted)M
58.17
61.18
69.04
62.96
67.54
62.67
60.77
66.24
74.67
79.02
44.08
3.19%
3.79%
77
13.95
Buyback yield%
10.75
13.41
13.47
16.32
15.43
17.35
14.69
15.07
13.53
15.57
27.81
15.07
14.88
15
1.557
D/E ratiox
0.392
0.395
0.466
0.511
0.568
0.656
0.719
0.813
0.815
0.910
1.408
0.813
0.612
68
0.635
Enterprise value$M
1.682
1.797
1.938
1.897
1.880
1.958
2.065
1.823
1.905
1.694
0.194
(2.06%)
(0.59%)
12
1.567
LT debt$M
3.446
3.593
3.947
3.881
4.031
4.275
4.779
4.698
4.536
5.003
1.797
4.41%
4.41%
32
Revenue
$3.271M
3.63%
1.00×
Cost of revenue
$1.677M
4.04%
1.04×
Operating expenses
$0.700M
3.48%
0.99×
Spread over hurdle
61.64%