1.842
Revenue$M
2.320
2.458
2.536
2.626
2.738
2.915
3.068
3.212
3.395
3.504
1.938
5.06%
4.91%
51
3.02
Revenue growth%
22.70
20.17
18.93
20.71
22.58
24.79
25.08
23.62
22.17
24.57
4.64
24.57
22.64
31
22.87
Gross margin%
15.28
17.73
16.91
18.25
20.85
22.71
22.44
25.16
22.23
20.44
10.00
22.44
20.65
42
16.29
Operating margin%
29.54
27.03
29.28
28.76
31.50
30.20
28.29
26.83
24.78
25.16
7.87
26.83
28.53
73
15.71
Net margin%
27.06
28.32
29.32
26.94
25.83
27.12
28.90
28.31
29.80
29.62
16.65
28.90
28.31
14
25.92
P/E ratio (avg)x
10.47
12.25
13.90
14.90
14.39
15.54
17.49
18.51
19.58
20.54
30.65
18.51
15.22
53
7.564
EV/EBITx
26.78
28.47
30.23
30.80
30.40
27.46
30.13
27.28
24.27
25.98
29.02
27.28
27.97
10
8.64
FCF yield (avg)%
15.09
17.40
20.17
23.04
21.07
18.29
17.61
19.20
19.63
17.56
2.69
18.29
18.75
82
15.05
FCF margin%
6.31
9.24
10.01
11.52
10.37
9.03
6.44
7.23
5.29
7.66
22.45
7.23
8.34
82
0.509
FCF / Net incomex
0.943
0.904
0.950
0.902
1.008
1.089
1.156
1.297
1.450
1.373
0.857
1.297
1.048
92
14.81
ROIC%
26.22
24.84
24.48
23.65
23.06
24.67
21.74
19.58
18.37
18.46
18.56
19.58
23.36
80
4.28
Return on equity%
0.79
2.77
3.51
3.27
5.26
3.02
3.69
3.97
1.85
1.15
16.90
3.02
3.14
35
7.87
Return on assets%
7.18
8.86
10.84
13.23
15.56
18.50
18.09
18.15
17.00
16.63
3.40
18.09
16.09
43
0.08
EPS$
0.03
0.03
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.09
(2.84%)
1.49%
—
14.12
EPS growth%
5.56
7.82
5.01
3.88
0.92
0.40
0.40
1.35
0.40
0.40
11.46
0.40
1.13
35
0.08
Bookvalue per sh$
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(5.56%)
(5.73%)
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.78%
0.25%
—
0.05
Dividend per sh$
0.15
0.16
0.18
0.20
0.21
0.22
0.21
0.23
0.24
0.24
0.06
2.59%
6.31%
—
9.90
Div yield (avg)%
13.93
12.20
11.04
12.91
12.76
14.64
16.51
15.49
13.98
16.85
23.03
15.49
13.96
7
12.64
Payout ratio%
25.25
24.43
26.25
25.81
23.37
21.26
21.91
23.05
21.38
22.37
13.53
21.91
23.21
71
24.97
Shares (diluted)M
35.91
37.13
39.85
42.59
44.22
47.11
48.01
54.92
61.06
62.82
25.03
7.28%
5.78%
39
5.05
Buyback yield%
10.65
12.84
10.30
10.93
10.78
11.58
10.91
12.00
12.81
11.48
29.82
11.58
11.20
29
1.721
D/E ratiox
1.471
1.613
1.539
1.423
1.294
1.277
1.401
1.402
1.234
1.292
1.229
1.292
1.402
52
1.352
Enterprise value$M
1.534
1.652
1.879
2.199
2.310
2.360
2.316
2.530
2.933
3.451
2.006
8.36%
10.47%
87
1.535
LT debt$M
0.830
0.799
0.722
0.748
0.806
0.876
0.894
0.809
0.835
0.866
2.550
1.44%
0.92%
45
Revenue
$3.504M
4.91%
1.00×
Cost of revenue
$2.204M
4.75%
0.99×
Operating expenses
$0.716M
5.07%
1.02×
Spread over hurdle
12.86%