0.107
Revenue$M
0.057
0.061
0.067
0.073
0.078
0.083
0.092
0.101
0.107
0.115
0.119
7.90%
8.00%
33
28.12
Revenue growth%
9.05
9.54
9.32
7.05
6.02
5.50
2.94
0.40
0.40
1.26
28.25
1.26
5.76
68
25.56
Gross margin%
8.79
8.84
9.28
9.37
10.16
11.32
13.83
12.43
12.30
11.02
23.59
12.30
10.59
54
23.49
Operating margin%
7.16
6.78
9.04
7.34
4.66
7.50
8.43
10.84
10.42
12.07
15.17
10.42
7.97
92
20.44
Net margin%
19.08
16.28
17.91
15.76
16.89
15.04
16.27
15.69
15.14
13.38
27.73
15.14
16.02
9
18.75
P/E ratio (avg)x
22.31
23.07
21.00
20.00
18.97
17.90
16.37
17.58
18.80
16.65
11.07
17.58
18.89
30
17.24
EV/EBITx
18.46
17.87
19.42
18.54
17.02
17.94
16.67
15.70
16.49
15.31
13.28
16.49
17.45
62
8.89
FCF yield (avg)%
1.37
3.93
1.55
0.40
0.40
0.40
2.20
1.75
3.95
3.62
17.43
2.20
1.65
8
23.74
FCF margin%
15.72
17.75
15.78
14.72
16.84
14.90
16.59
19.01
17.44
15.26
18.47
16.59
16.19
41
0.910
FCF / Net incomex
0.796
0.799
0.761
0.770
0.873
0.888
1.023
1.131
1.113
1.056
0.140
1.056
0.880
8
27.58
ROIC%
16.15
16.77
19.58
21.42
23.95
23.50
23.62
21.74
20.19
18.29
18.42
21.74
20.80
93
26.78
Return on equity%
8.42
5.65
2.74
5.60
8.14
9.28
8.45
9.59
9.77
10.99
29.47
9.59
8.44
89
21.34
Return on assets%
14.53
16.57
17.83
20.79
21.33
22.96
22.82
21.80
23.45
24.30
29.07
22.96
21.56
57
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.02
1.14%
3.18%
—
5.84
EPS growth%
23.19
21.20
20.86
21.86
23.75
26.23
26.57
25.30
26.89
26.53
17.04
26.53
24.53
17
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
(3.00%)
(1.11%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.62%
0.34%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.23%
2.03%
—
18.64
Div yield (avg)%
11.39
10.64
12.89
10.79
9.43
11.47
10.68
13.18
11.36
14.36
28.87
11.47
11.37
22
24.23
Payout ratio%
15.33
16.11
16.51
18.38
20.73
23.15
24.64
22.79
25.72
26.24
7.07
24.64
21.76
32
2.188
Shares (diluted)M
3.158
3.410
3.686
4.398
4.998
5.991
6.045
7.023
7.424
8.366
2.179
10.85%
9.91%
18
13.48
Buyback yield%
17.76
16.47
15.46
18.06
16.86
15.16
12.60
10.84
11.33
9.73
4.72
11.33
15.31
36
1.485
D/E ratiox
1.536
1.736
1.914
2.208
2.493
2.521
3.034
3.518
3.999
4.123
0.294
3.518
2.507
33
0.037
Enterprise value$M
0.108
0.114
0.130
0.129
0.154
0.181
0.215
0.246
0.241
0.273
0.045
12.19%
10.64%
67
0.134
LT debt$M
0.123
0.129
0.146
0.151
0.146
0.138
0.129
0.139
0.131
0.127
0.154
(2.73%)
(0.04%)
47
Revenue
$0.115M
8.00%
1.00×
Cost of revenue
$0.075M
8.47%
1.04×
Operating expenses
$0.023M
7.14%
0.92×
Spread over hurdle
(1.76%)