4.848
Revenue$M
4.857
5.131
5.362
5.584
5.997
6.330
6.845
7.105
7.496
8.122
5.205
6.25%
5.79%
27
10.15
Revenue growth%
2.35
0.59
0.40
1.23
3.53
5.63
8.37
6.85
4.66
4.21
15.87
5.63
3.87
20
9.33
Gross margin%
17.44
16.61
14.64
15.71
15.68
12.79
10.44
12.26
15.07
13.74
6.67
12.79
14.85
86
12.73
Operating margin%
9.81
12.51
13.08
13.29
13.82
16.10
14.73
16.43
18.22
19.81
17.25
16.43
14.27
82
7.54
Net margin%
21.70
23.75
22.74
21.62
22.11
24.88
26.09
24.50
22.51
22.04
24.92
24.50
22.63
79
6.613
P/E ratio (avg)x
38.46
42.10
42.47
42.76
39.10
36.69
39.02
39.61
37.88
37.86
14.36
37.88
39.06
92
30.58
EV/EBITx
37.17
39.21
35.48
31.78
31.78
34.49
37.83
38.36
43.20
38.76
7.312
38.36
37.50
8
23.17
FCF yield (avg)%
9.10
10.34
10.74
13.69
11.17
9.50
9.58
7.02
9.00
9.75
8.56
9.50
9.67
20
15.90
FCF margin%
23.72
21.20
18.32
19.38
18.62
16.18
14.61
13.16
15.03
13.08
11.87
14.61
17.25
7
0.563
FCF / Net incomex
0.350
0.371
0.418
0.409
0.457
0.435
0.438
0.444
0.473
0.482
1.138
0.444
0.436
62
8.05
ROIC%
13.28
14.52
11.89
13.31
14.32
13.84
12.09
13.24
10.42
8.82
20.67
12.09
13.26
44
26.49
Return on equity%
24.93
25.25
26.95
24.73
26.90
27.00
28.25
28.52
25.81
23.97
22.99
27.00
26.36
61
14.73
Return on assets%
34.02
32.99
32.75
33.13
34.77
32.58
32.66
31.27
31.62
32.09
5.30
32.09
32.70
85
0.08
EPS$
0.10
0.11
0.13
0.13
0.15
0.17
0.18
0.20
0.23
0.28
0.08
13.85%
11.42%
—
10.27
EPS growth%
6.41
8.59
6.29
8.53
6.84
9.22
10.53
11.68
13.19
13.23
24.41
11.68
8.91
15
0.03
Bookvalue per sh$
0.11
0.12
0.12
0.12
0.11
0.12
0.12
0.12
0.12
0.13
0.05
3.78%
2.79%
—
0.03
FCF per share$
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.08
2.42%
(0.30%)
—
0.04
Dividend per sh$
0.16
0.18
0.20
0.22
0.22
0.24
0.26
0.29
0.28
0.26
0.13
3.61%
5.56%
—
28.28
Div yield (avg)%
29.53
31.65
32.13
32.47
33.18
35.06
35.89
37.79
38.26
35.34
8.33
35.89
34.12
89
20.11
Payout ratio%
22.95
23.14
20.34
21.78
22.48
20.94
20.95
21.13
19.46
22.12
24.69
20.95
21.45
11
25.85
Shares (diluted)M
20.73
20.16
21.21
21.83
22.78
23.21
21.72
23.43
25.17
23.17
25.29
0.35%
1.41%
8
15.79
Buyback yield%
17.55
17.63
17.22
20.03
22.93
20.69
19.14
20.17
17.90
17.74
8.71
19.14
18.52
17
0.500
D/E ratiox
0.982
0.887
0.895
0.910
0.985
0.995
1.066
1.004
0.896
0.956
1.318
0.995
0.969
19
9.982
Enterprise value$M
4.908
5.587
5.526
5.761
5.343
5.547
6.014
6.009
5.783
5.486
0.621
0.53%
1.12%
12
0.858
LT debt$M
8.738
9.769
11.68
12.75
12.54
12.53
14.90
16.19
17.90
18.03
7.122
7.53%
7.63%
25
Revenue
$8.122M
5.79%
1.00×
Cost of revenue
$5.685M
5.79%
1.00×
Operating expenses
$1.693M
6.21%
1.04×
Property and equipment
14.46%