0.094
Revenue$M
0.911
0.926
0.950
0.961
0.976
0.973
1.007
1.046
1.071
1.088
0.104
2.21%
2.05%
24
2.26
Revenue growth%
4.00
5.09
7.55
6.66
6.97
7.73
6.30
6.04
4.43
5.92
29.52
6.04
6.17
16
9.96
Gross margin%
24.93
27.24
26.90
27.73
28.71
31.28
29.37
28.14
27.61
30.15
4.80
29.37
27.94
27
6.67
Operating margin%
12.28
9.51
6.51
4.06
5.88
8.28
5.78
8.75
8.37
9.42
4.43
8.37
8.33
65
10.38
Net margin%
24.56
23.87
24.14
24.92
22.38
23.85
24.08
24.19
22.31
21.84
23.37
23.85
23.97
40
33.77
P/E ratio (avg)x
32.25
33.17
32.39
28.14
27.51
28.04
24.25
26.53
22.84
20.39
23.35
24.25
27.77
85
13.71
EV/EBITx
11.17
12.03
12.80
13.63
13.99
16.28
17.25
19.70
20.75
21.56
16.25
19.70
15.13
22
20.46
FCF yield (avg)%
16.98
17.75
16.64
18.58
20.51
20.12
20.82
23.73
21.38
20.30
24.18
20.82
20.21
25
25.98
FCF margin%
28.26
27.60
26.85
27.99
25.69
28.21
29.89
29.73
32.16
30.28
22.34
29.89
28.23
6
0.690
FCF / Net incomex
0.804
0.748
0.776
0.773
0.803
0.752
0.790
0.872
0.985
1.059
0.724
0.872
0.797
23
5.04
ROIC%
6.62
8.79
7.42
8.46
10.67
12.57
11.86
9.63
7.52
8.84
10.81
9.63
8.82
43
20.29
Return on equity%
14.28
11.34
9.88
11.03
11.47
12.17
9.69
7.74
9.67
8.13
28.45
9.67
10.45
22
8.58
Return on assets%
18.82
19.56
21.56
21.86
20.37
18.59
19.61
19.16
21.82
23.32
18.57
19.61
19.99
76
—
EPS$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.50%
10.97%
—
21.69
EPS growth%
6.57
6.69
4.49
6.77
8.03
5.61
4.27
3.61
0.69
0.68
18.16
3.61
5.05
19
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
—
15.44%
12.40%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(4.95%)
(2.52%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
9.01%
3.79%
—
7.40
Div yield (avg)%
18.32
15.75
14.75
14.19
17.04
19.03
16.93
17.91
19.10
18.10
20.45
18.10
17.47
72
15.91
Payout ratio%
15.41
14.61
17.30
14.32
12.34
14.70
14.79
17.39
16.11
14.98
21.41
14.98
14.88
27
86.09
Shares (diluted)M
81.27
84.86
77.10
79.10
69.42
71.64
66.60
65.44
66.48
69.46
84.38
0.01%
(2.59%)
68
18.23
Buyback yield%
5.07
6.69
5.04
6.94
5.28
6.21
4.79
2.70
2.90
1.58
6.19
2.90
5.05
17
1.687
D/E ratiox
0.561
0.551
0.559
0.553
0.567
0.521
0.492
0.518
0.546
0.490
0.482
0.518
0.548
41
1.155
Enterprise value$M
0.953
0.866
0.892
0.886
0.963
0.940
0.911
0.965
0.938
0.851
1.252
(2.44%)
(1.00%)
80
0.279
LT debt$M
1.083
1.191
1.162
1.189
1.389
1.522
1.501
1.469
1.544
1.602
0.726
2.89%
5.64%
32
Revenue
$1.088M
2.05%
1.00×
Cost of revenue
$0.546M
1.96%
0.99×
Operating expenses
$0.171M
1.89%
0.98×
Spread over hurdle
34.71%