0.033
Revenue$M
0.306
0.323
0.328
0.343
0.353
0.357
0.365
0.377
0.390
0.392
0.036
2.11%
2.96%
48
15.46
Revenue growth%
26.55
23.62
20.76
20.54
22.17
23.24
23.39
24.98
23.39
20.85
26.93
23.39
23.32
76
26.95
Gross margin%
3.76
6.34
4.47
6.37
8.24
5.28
3.20
4.61
2.73
4.60
10.50
4.60
4.60
5
14.60
Operating margin%
4.33
2.96
1.82
0.40
1.60
2.92
4.78
7.29
5.75
8.21
3.43
5.75
3.65
39
11.76
Net margin%
26.51
24.79
23.07
20.48
19.43
20.18
17.61
18.05
20.13
17.77
29.73
18.05
20.16
28
29.36
P/E ratio (avg)x
26.86
29.60
32.73
34.65
36.36
38.93
35.80
33.89
36.74
34.50
21.86
35.80
34.58
77
36.51
EV/EBITx
43.02
48.40
57.05
63.79
72.88
76.59
88.85
90.49
92.28
100.1
36.25
90.49
74.73
85
4.31
FCF yield (avg)%
22.20
21.68
23.48
23.03
24.25
21.84
21.45
20.67
21.13
21.22
19.92
21.22
21.76
21
7.92
FCF margin%
23.90
25.96
23.24
21.12
23.86
22.44
22.15
22.31
21.92
23.83
7.82
22.31
22.84
9
1.355
FCF / Net incomex
1.220
1.117
1.140
1.202
1.201
1.074
1.066
1.122
0.991
0.870
1.683
1.066
1.119
63
26.98
ROIC%
10.73
10.63
12.83
12.65
15.63
17.86
19.32
17.65
18.03
20.62
20.79
18.03
16.64
59
17.57
Return on equity%
0.40
0.40
0.40
0.40
2.46
1.08
0.40
0.72
0.40
0.40
2.56
0.40
0.40
24
19.61
Return on assets%
17.58
17.70
17.12
18.45
16.32
17.74
19.78
19.71
21.66
21.06
29.41
19.78
18.09
95
—
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.96%)
2.22%
—
2.05
EPS growth%
29.32
29.62
32.53
34.58
34.11
37.07
34.61
33.09
35.50
37.92
24.35
35.50
34.35
80
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.85%)
(3.53%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
13.41%
7.40%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.53%
(0.46%)
—
17.65
Div yield (avg)%
2.82
0.56
0.40
3.06
0.62
2.91
2.39
3.04
1.48
3.45
2.28
2.91
2.60
19
11.03
Payout ratio%
21.49
19.25
20.89
23.05
24.10
27.03
27.93
30.74
27.91
28.80
13.79
27.93
25.57
94
36.37
Shares (diluted)M
39.58
46.85
47.02
48.68
51.74
61.98
72.39
77.96
87.90
90.06
36.04
11.72%
8.91%
71
2.43
Buyback yield%
13.84
14.46
13.15
13.01
11.20
8.57
11.37
8.93
8.80
7.76
6.40
8.80
11.29
87
0.795
D/E ratiox
0.702
0.653
0.665
0.711
0.779
0.760
0.757
0.784
0.808
0.814
0.418
0.784
0.759
79
0.076
Enterprise value$M
0.049
0.054
0.054
0.060
0.063
0.071
0.077
0.081
0.095
0.097
0.395
8.98%
9.08%
79
0.315
LT debt$M
0.085
0.083
0.088
0.094
0.108
0.113
0.118
0.120
0.137
0.164
0.100
8.62%
6.49%
86
Revenue
$0.392M
2.96%
1.00×
Cost of revenue
$0.203M
2.96%
1.00×
Operating expenses
$0.051M
2.60%
0.97×
Spread over hurdle
26.88%