0.252
Revenue$M
0.847
0.900
0.994
1.083
1.168
1.241
1.313
1.415
1.514
1.662
0.260
7.32%
7.72%
41
2.71
Revenue growth%
10.33
10.79
13.15
15.08
17.19
19.99
21.01
22.59
23.99
23.05
12.82
22.59
18.59
30
18.44
Gross margin%
15.25
15.19
15.83
16.01
15.46
18.25
19.85
19.51
20.51
21.98
29.77
19.85
17.13
38
7.43
Operating margin%
10.32
11.83
13.91
16.27
18.82
16.28
18.83
16.12
13.14
13.34
6.75
16.12
15.01
70
5.97
Net margin%
19.72
18.57
21.16
22.74
20.37
20.01
21.48
20.85
19.71
17.74
25.29
20.01
20.19
57
8.962
P/E ratio (avg)x
6.681
5.999
5.951
5.318
4.690
5.139
4.907
5.429
4.816
4.669
37.70
4.907
5.228
8
26.56
EV/EBITx
47.98
46.26
44.06
48.92
47.31
50.87
51.56
49.76
49.56
51.78
7.630
50.87
49.24
91
17.57
FCF yield (avg)%
20.09
18.10
16.84
16.52
16.91
19.38
18.67
16.73
13.96
16.39
23.79
16.73
16.88
23
7.14
FCF margin%
21.51
22.74
23.49
23.92
22.97
22.08
22.75
24.84
26.91
26.40
20.91
24.84
23.23
39
1.278
FCF / Net incomex
1.826
1.851
1.987
2.296
2.355
2.432
2.546
2.886
3.106
3.127
0.567
2.886
2.394
91
16.95
ROIC%
12.72
12.86
12.62
12.10
11.87
13.28
10.29
10.30
13.12
14.61
24.22
13.12
12.67
82
11.90
Return on equity%
25.66
25.47
23.27
20.84
19.17
22.09
21.05
23.71
23.97
23.99
20.06
23.71
23.49
84
10.77
Return on assets%
28.08
26.14
27.13
27.38
28.49
27.40
26.59
25.18
27.57
30.56
9.54
27.40
27.39
68
0.03
EPS$
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.03
3.93%
7.08%
—
24.38
EPS growth%
18.59
19.27
20.15
21.82
24.80
27.24
29.20
27.83
25.02
24.16
16.87
27.24
24.48
13
0.02
Bookvalue per sh$
—
—
—
—
—
—
—
—
0.01
0.01
0.01
2.35%
0.83%
—
0.01
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.01
(1.56%)
1.15%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.02
10.64%
10.72%
—
5.18
Div yield (avg)%
10.62
12.91
10.69
8.18
5.91
7.48
10.33
11.26
13.91
15.70
3.79
11.26
10.66
25
8.11
Payout ratio%
20.67
20.06
23.01
24.83
24.52
26.04
24.76
25.49
28.20
30.23
8.16
26.04
24.80
16
45.68
Shares (diluted)M
52.04
52.83
54.47
52.06
53.10
51.78
47.55
49.89
54.27
52.79
45.89
(0.11%)
0.76%
82
29.61
Buyback yield%
21.67
23.51
22.90
20.07
20.01
23.00
24.30
24.94
23.79
23.85
12.74
23.85
23.26
47
0.819
D/E ratiox
0.925
1.043
1.101
1.182
1.119
1.304
1.304
1.504
1.740
1.857
1.176
1.504
1.243
80
0.451
Enterprise value$M
0.365
0.383
0.418
0.485
0.542
0.572
0.643
0.751
0.784
0.764
0.271
7.10%
8.11%
94
0.683
LT debt$M
1.372
1.280
1.354
1.293
1.172
1.087
1.025
0.955
0.909
0.976
0.425
(3.60%)
(2.50%)
71
Revenue
$1.662M
7.72%
1.00×
Cost of revenue
$1.164M
7.72%
1.00×
Operating expenses
$0.312M
8.01%
1.03×
Spread over hurdle
14.15%