0.098
Revenue$M
0.291
0.310
0.320
0.337
0.352
0.372
0.388
0.400
0.413
0.106
0.103
4.18%
4.72%
90
26.59
Revenue growth%
20.09
23.02
22.01
24.80
23.13
21.07
23.26
20.39
21.48
24.97
3.23
21.48
21.74
32
18.85
Gross margin%
27.98
30.78
33.20
31.16
32.29
31.56
34.13
34.98
35.11
16.33
14.31
34.13
31.93
94
5.67
Operating margin%
12.57
11.63
10.71
12.63
14.65
14.58
14.76
16.37
19.06
16.68
27.73
14.76
14.30
9
25.34
Net margin%
12.19
11.24
14.12
15.79
15.39
13.94
14.76
16.65
15.41
12.25
5.78
15.39
14.44
62
18.71
P/E ratio (avg)x
43.85
48.55
52.19
52.75
57.41
56.67
63.86
72.22
83.90
30.69
25.35
63.86
54.71
32
7.171
EV/EBITx
17.23
16.94
15.35
15.55
15.53
17.27
16.89
17.92
19.35
8.049
33.56
17.27
17.09
67
25.08
FCF yield (avg)%
11.14
8.82
9.02
11.35
9.75
10.26
7.75
7.47
5.23
8.55
8.71
7.75
9.38
54
20.20
FCF margin%
15.41
12.64
11.85
11.90
9.48
11.38
14.09
13.28
10.38
20.12
18.17
11.38
12.27
10
1.006
FCF / Net incomex
1.134
1.249
1.142
1.163
1.272
1.207
1.104
1.068
1.014
1.290
0.672
1.104
1.138
31
20.10
ROIC%
25.25
25.01
23.00
23.98
26.78
23.80
26.24
26.28
25.66
16.90
28.06
26.24
25.13
23
9.69
Return on equity%
22.80
19.99
17.31
18.82
16.21
13.85
12.37
11.23
14.19
27.31
12.51
13.85
16.76
82
18.95
Return on assets%
4.88
7.03
8.14
6.46
4.33
5.30
4.26
3.13
6.12
20.06
8.90
4.33
5.71
84
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.23%
0.17%
—
16.66
EPS growth%
18.82
16.04
18.64
19.55
17.99
19.70
17.32
16.43
18.34
18.97
19.01
17.99
18.16
21
0.01
Bookvalue per sh$
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.02
0.03
6.92%
7.82%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
0.03
6.09%
6.43%
—
0.04
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
0.01
5.39%
0.16%
—
20.98
Div yield (avg)%
9.99
10.25
11.93
9.76
11.71
9.54
8.62
11.37
11.72
27.17
2.27
11.37
10.12
43
13.50
Payout ratio%
7.32
6.18
6.97
8.49
6.83
4.37
3.04
4.80
2.86
14.23
3.61
4.37
6.50
90
9.950
Shares (diluted)M
15.56
15.73
15.72
17.71
18.28
20.38
23.39
26.90
30.38
9.790
10.06
11.40%
9.21%
68
14.11
Buyback yield%
11.74
11.32
12.51
11.02
9.86
10.30
7.52
5.86
5.39
24.96
13.26
7.52
10.66
66
1.613
D/E ratiox
0.982
0.974
0.977
1.075
1.224
1.402
1.347
1.500
1.749
1.538
1.315
1.402
1.150
53
0.151
Enterprise value$M
0.284
0.291
0.276
0.261
0.262
0.265
0.257
0.284
0.258
0.271
0.139
(0.23%)
(0.86%)
35
0.352
LT debt$M
0.129
0.130
0.148
0.140
0.136
0.125
0.122
0.122
0.113
0.291
0.087
(4.17%)
(0.07%)
25
Revenue
$0.413M
4.72%
1.00×
Cost of revenue
$0.269M
4.69%
1.00×
Operating expenses
$0.097M
5.16%
1.04×
Goodwill & intangibles
18.22%
Spread over hurdle
(2.85%)