0.841
Revenue$M
1.786
1.813
1.887
1.970
2.078
2.159
2.236
2.288
2.338
2.412
0.926
3.02%
3.60%
46
24.47
Revenue growth%
4.70
4.14
6.01
7.93
5.90
7.20
5.53
6.33
6.38
4.94
16.00
6.33
5.95
22
14.35
Gross margin%
34.17
34.45
33.65
36.47
38.52
36.13
36.24
37.35
36.57
37.57
17.40
36.57
36.35
93
5.22
Operating margin%
26.08
25.01
26.94
26.14
26.78
26.28
28.79
30.83
33.37
34.63
18.48
30.83
26.86
56
12.27
Net margin%
9.56
11.43
8.45
6.77
4.89
6.72
4.22
5.77
7.09
6.55
3.47
6.55
6.74
72
35.87
P/E ratio (avg)x
10.12
9.802
10.78
11.43
11.40
11.36
11.53
11.39
12.22
12.59
27.82
11.53
11.39
90
24.03
EV/EBITx
45.10
48.58
51.02
59.25
66.91
77.26
77.51
74.70
79.25
87.64
17.94
77.51
70.81
10
28.75
FCF yield (avg)%
12.29
9.77
11.57
8.58
7.36
5.89
6.84
9.17
10.64
8.16
13.76
8.16
8.87
91
10.75
FCF margin%
0.56
0.40
0.40
2.11
3.20
1.03
0.60
0.40
2.76
1.28
27.82
1.03
0.81
92
0.684
FCF / Net incomex
1.777
1.745
1.950
2.112
2.053
2.220
2.159
2.150
2.514
2.594
1.194
2.220
2.131
33
15.40
ROIC%
27.24
25.70
23.29
23.18
21.65
19.54
19.83
19.39
17.30
17.96
14.00
19.39
20.74
20
13.94
Return on equity%
10.51
8.34
9.33
11.49
14.47
16.03
16.03
13.54
10.57
9.80
6.87
13.54
11.03
18
24.04
Return on assets%
8.42
9.06
11.29
12.98
11.47
13.91
16.75
16.00
18.45
17.50
12.22
16.75
13.44
31
0.04
EPS$
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
2.65%
2.84%
—
18.29
EPS growth%
22.35
19.54
16.99
19.65
16.70
14.48
16.23
18.80
16.89
16.23
28.33
16.23
16.94
21
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
7.50%
7.98%
—
0.04
FCF per share$
0.03
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.03
6.29%
9.89%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
—
—
0.04
(2.76%)
(3.71%)
—
4.68
Div yield (avg)%
20.19
20.95
23.44
21.05
20.57
20.58
19.80
21.46
22.48
22.02
10.10
21.46
21.00
7
12.73
Payout ratio%
26.13
27.21
27.07
25.12
24.17
21.99
22.37
20.48
23.09
25.40
5.75
22.37
24.65
6
20.20
Shares (diluted)M
23.39
24.97
24.13
24.01
22.30
20.78
21.68
24.20
26.21
28.68
20.26
5.16%
2.15%
72
21.11
Buyback yield%
34.47
36.89
37.41
35.43
33.13
35.15
34.03
35.33
35.15
33.54
14.22
35.15
35.15
93
1.563
D/E ratiox
0.563
0.632
0.607
0.656
0.694
0.781
0.859
0.929
1.063
1.092
0.482
0.929
0.737
10
0.857
Enterprise value$M
1.772
1.612
1.580
1.674
1.878
2.114
2.418
2.558
2.476
2.536
0.770
6.19%
5.06%
80
2.232
LT debt$M
0.678
0.780
0.791
0.774
0.782
0.852
0.925
0.971
1.152
1.192
2.049
8.80%
5.62%
48
Revenue
$2.412M
3.60%
1.00×
Cost of revenue
$1.533M
3.76%
1.02×
Operating expenses
$0.381M
3.23%
0.97×
Goodwill & intangibles
15.72%
Spread over hurdle
64.82%