6.923
Revenue$M
13.05
13.53
13.59
13.47
13.98
14.29
14.49
14.47
14.61
15.03
7.518
1.45%
1.75%
78
27.39
Revenue growth%
5.17
6.11
4.43
4.00
4.01
1.60
0.40
2.25
5.15
3.79
16.06
2.25
4.01
66
25.94
Gross margin%
24.70
27.48
25.63
23.18
20.18
18.45
20.47
21.97
23.73
20.75
15.34
20.75
22.57
21
18.67
Operating margin%
7.31
9.63
11.22
10.56
11.12
13.14
11.31
8.52
8.24
10.38
2.84
10.38
10.47
28
25.66
Net margin%
10.97
8.63
11.36
9.96
9.24
8.95
11.84
13.54
12.34
10.97
3.03
11.84
10.97
71
6.713
P/E ratio (avg)x
35.36
32.17
27.75
25.94
23.18
23.46
22.40
22.43
21.80
22.26
34.30
22.40
23.32
12
25.40
EV/EBITx
18.04
17.99
18.39
19.40
19.22
19.29
19.80
19.71
17.19
17.03
28.01
19.29
18.80
61
26.31
FCF yield (avg)%
22.67
24.41
26.82
28.24
30.10
28.61
27.58
28.86
27.01
25.86
20.13
27.58
27.30
25
14.56
FCF margin%
11.71
12.99
12.40
14.36
12.98
14.17
12.28
10.90
13.17
14.78
10.70
13.17
12.99
41
1.152
FCF / Net incomex
1.961
2.252
2.129
2.309
2.667
3.026
3.512
3.997
3.776
3.552
0.332
3.552
2.846
52
29.23
ROIC%
17.95
18.90
21.60
22.37
22.20
20.78
19.50
21.78
23.97
26.41
17.43
21.78
21.69
51
6.47
Return on equity%
6.14
6.88
9.05
12.00
9.93
10.21
11.93
14.93
12.13
13.07
21.54
12.13
11.07
27
23.67
Return on assets%
22.70
21.90
23.38
24.51
26.69
27.93
27.68
28.07
26.24
26.86
23.25
27.68
26.46
10
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.37%)
(1.79%)
—
5.90
EPS growth%
6.96
8.56
11.09
10.61
12.15
12.55
13.68
11.00
13.85
12.18
12.85
12.55
11.62
74
0.01
Bookvalue per sh$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.40%
9.19%
—
—
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
4.66%
5.47%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.84%
2.41%
—
17.32
Div yield (avg)%
19.97
16.98
18.94
21.17
18.78
19.88
20.87
21.50
22.67
21.93
25.70
21.50
20.42
44
9.95
Payout ratio%
5.03
6.95
7.59
4.96
7.85
10.19
9.23
7.22
6.79
6.32
11.46
7.22
7.09
66
0.738
Shares (diluted)B
1.401
1.513
1.592
1.590
1.749
1.901
1.856
2.000
2.234
2.587
0.741
8.15%
7.65%
67
20.54
Buyback yield%
10.95
11.91
14.37
14.24
13.23
11.72
13.66
10.70
8.14
5.29
3.67
10.70
11.82
7
0.414
D/E ratiox
1.044
1.143
1.200
1.138
1.074
1.039
0.966
1.063
1.011
0.910
0.281
1.011
1.053
13
10.87
Enterprise value$M
15.05
16.22
18.00
21.39
23.22
22.71
25.75
29.58
31.31
30.58
7.827
5.66%
7.56%
86
1.919
LT debt$M
7.369
8.200
7.798
8.377
9.315
8.830
9.186
9.983
10.19
10.87
7.706
3.14%
4.15%
32
Revenue
$15.03M
1.75%
1.00×
Cost of revenue
$10.52M
1.75%
1.00×
Operating expenses
$2.050M
2.52%
1.08×
Property and equipment
19.55%