0.335
Revenue$M
1.125
1.143
1.126
1.138
1.149
1.158
1.184
1.175
1.166
0.351
0.381
0.48%
0.87%
78
6.89
Revenue growth%
15.40
16.22
15.76
18.41
16.39
17.66
19.94
22.73
22.45
24.88
28.64
19.94
17.85
37
20.92
Gross margin%
3.52
2.93
4.15
2.83
3.94
2.73
1.59
0.40
2.16
21.97
24.11
2.16
2.78
8
16.85
Operating margin%
31.94
30.40
28.04
26.51
27.33
27.27
26.13
28.46
26.36
22.82
11.33
27.27
27.69
29
10.38
Net margin%
30.05
31.11
32.60
33.55
33.64
35.10
32.55
33.56
33.56
25.14
29.71
33.56
33.08
85
32.33
P/E ratio (avg)x
10.36
10.84
11.46
11.08
12.06
13.26
12.61
13.04
12.12
17.89
25.13
12.61
11.76
48
11.04
EV/EBITx
14.82
14.46
16.54
16.36
17.33
19.68
21.37
22.98
23.70
21.01
14.23
21.37
16.94
39
27.16
FCF yield (avg)%
12.38
14.22
14.09
14.79
12.29
9.60
7.08
9.83
12.32
27.89
28.81
9.83
12.30
92
25.42
FCF margin%
7.97
8.45
7.88
6.02
4.02
4.28
5.29
8.06
10.04
8.97
12.75
5.29
6.95
29
0.335
FCF / Net incomex
1.990
2.321
2.564
2.631
3.030
3.122
3.266
3.281
3.460
1.187
1.461
3.266
2.831
10
29.07
ROIC%
19.29
19.63
19.21
18.22
17.30
15.70
13.71
15.47
17.46
27.13
22.40
15.70
17.84
56
10.48
Return on equity%
19.71
18.23
16.58
14.81
15.93
14.20
17.02
14.19
11.96
11.55
19.07
14.20
16.25
39
13.55
Return on assets%
6.26
5.18
5.26
5.61
2.99
4.18
2.79
3.77
6.03
5.56
15.72
3.77
5.22
10
—
EPS$
0.01
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
—
3.30%
1.60%
—
5.16
EPS growth%
4.23
4.84
5.72
7.43
5.80
4.20
6.11
5.11
5.30
11.83
21.60
5.30
5.51
90
0.01
Bookvalue per sh$
0.01
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
6.28%
5.16%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(0.32%)
0.74%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
0.01
—
(1.79%)
3.10%
—
13.61
Div yield (avg)%
12.26
12.55
14.65
17.37
15.27
16.61
16.98
14.03
15.41
25.27
23.82
15.41
14.96
86
12.23
Payout ratio%
8.66
6.19
8.41
10.18
12.46
14.79
13.68
11.44
10.47
29.57
15.43
12.46
10.33
79
53.36
Shares (diluted)M
65.94
73.59
67.32
64.30
62.65
71.37
68.15
73.94
83.45
53.49
52.06
5.35%
0.78%
37
23.84
Buyback yield%
11.88
12.97
15.44
17.29
18.06
20.94
22.71
24.63
26.32
8.04
19.22
22.71
17.67
87
0.408
D/E ratiox
1.507
1.472
1.599
1.516
1.476
1.433
1.394
1.326
1.518
1.359
1.309
1.433
1.492
76
0.325
Enterprise value$M
0.205
0.193
0.164
0.158
0.159
0.147
0.143
0.147
0.146
1.101
0.288
(1.55%)
(4.84%)
56
0.373
LT debt$M
0.476
0.462
0.445
0.447
0.455
0.439
0.416
0.477
0.467
0.078
1.130
0.87%
2.09%
64
Revenue
$1.166M
0.87%
1.00×
Cost of revenue
$0.573M
0.99%
1.01×
Operating expenses
$0.272M
0.83%
1.00×
Goodwill & intangibles
16.74%
Spread over hurdle
61.40%