0.354
Revenue$M
2.110
2.287
2.487
2.616
2.869
3.122
3.426
3.718
4.044
4.308
0.395
8.47%
8.29%
93
23.80
Revenue growth%
12.54
13.26
14.79
17.55
18.65
20.80
23.06
23.44
23.07
21.02
20.13
23.06
19.72
10
15.68
Gross margin%
12.58
9.88
7.91
7.91
5.73
4.46
7.02
6.57
9.04
9.64
24.95
7.02
7.91
59
28.49
Operating margin%
28.74
26.52
25.11
28.01
25.84
25.23
24.03
21.47
19.33
17.67
6.02
21.47
25.17
83
10.84
Net margin%
7.44
6.47
4.85
2.34
0.53
0.40
0.40
0.40
0.40
0.47
29.29
0.40
0.50
39
17.42
P/E ratio (avg)x
26.84
26.81
29.99
33.95
33.04
34.49
34.53
33.69
35.53
36.50
24.35
34.53
33.82
65
13.52
EV/EBITx
23.01
27.25
31.44
37.35
41.09
40.21
42.24
41.85
48.58
52.31
9.255
42.24
40.65
29
5.88
FCF yield (avg)%
22.20
21.23
21.87
23.28
21.28
20.97
21.73
19.53
20.17
23.08
4.95
20.97
21.50
36
4.12
FCF margin%
8.65
10.85
11.16
11.82
10.95
12.14
9.20
11.78
14.10
15.27
9.01
12.14
11.47
57
0.785
FCF / Net incomex
0.198
0.205
0.199
0.203
0.180
0.174
0.191
0.193
0.187
0.199
1.621
0.191
0.195
51
12.82
ROIC%
8.64
9.98
9.58
10.33
8.11
8.59
5.61
2.79
3.85
4.29
25.14
4.29
8.35
8
22.76
Return on equity%
8.09
8.55
8.96
10.96
13.50
12.67
15.22
16.14
13.38
11.62
20.08
13.38
12.15
82
11.93
Return on assets%
6.46
7.90
9.32
7.81
5.11
6.02
6.74
7.19
9.35
12.25
26.12
7.19
7.50
86
0.01
EPS$
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.08
0.02
3.90%
3.94%
—
4.18
EPS growth%
19.05
19.24
20.37
22.19
25.16
25.05
23.45
24.13
23.54
26.05
21.54
24.13
23.49
7
0.05
Bookvalue per sh$
0.07
0.07
0.07
0.09
0.08
0.08
0.08
0.07
0.07
0.07
0.06
(1.65%)
1.58%
—
0.01
FCF per share$
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.09
0.10
0.05
7.18%
6.26%
—
0.05
Dividend per sh$
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.01
4.70%
5.65%
—
10.99
Div yield (avg)%
31.90
32.73
30.08
30.51
33.37
33.35
33.63
36.00
33.54
35.37
19.54
33.63
33.36
82
8.85
Payout ratio%
23.82
21.92
20.88
18.38
15.69
13.21
12.49
12.92
15.52
15.84
7.60
13.21
15.77
30
40.43
Shares (diluted)M
54.02
62.80
66.37
72.95
83.08
82.56
90.57
89.78
87.54
90.72
38.69
1.78%
6.42%
30
21.24
Buyback yield%
22.14
25.10
23.56
22.77
23.92
23.65
22.85
24.16
26.66
29.62
19.82
24.16
23.78
38
0.337
D/E ratiox
1.609
1.424
1.346
1.364
1.438
1.600
1.682
1.767
1.849
2.048
0.595
1.767
1.604
75
1.783
Enterprise value$M
0.232
0.235
0.221
0.241
0.248
0.273
0.252
0.260
0.250
0.268
2.876
1.55%
2.33%
86
0.595
LT debt$M
1.513
1.656
1.471
1.619
1.673
1.828
1.998
2.055
1.988
2.012
1.489
3.76%
2.56%
80
Revenue
$4.308M
8.29%
1.00×
Cost of revenue
$2.997M
8.32%
1.00×
Operating expenses
$0.729M
8.24%
1.00×
Spread over hurdle
(2.46%)