4.855
Revenue$M
40.08
42.16
43.07
44.17
46.50
47.20
47.73
49.85
50.35
51.69
5.249
2.14%
3.10%
60
20.89
Revenue growth%
17.83
20.15
23.06
25.55
23.53
23.69
23.01
22.48
22.44
25.42
9.12
23.01
23.03
85
16.23
Gross margin%
14.66
13.46
14.23
14.81
13.99
15.10
16.74
15.51
16.89
18.46
16.05
16.74
14.96
61
21.72
Operating margin%
18.70
17.52
17.55
17.28
19.79
17.85
17.03
19.13
20.19
22.47
8.98
19.13
18.27
35
11.90
Net margin%
1.87
2.01
3.38
4.15
5.89
8.14
7.42
7.80
6.45
4.28
28.90
7.42
5.08
59
24.22
P/E ratio (avg)x
7.460
8.294
7.934
8.960
8.821
8.501
9.479
10.50
11.65
10.56
36.59
10.50
8.890
30
29.61
EV/EBITx
32.06
35.02
31.09
34.22
35.95
37.72
36.78
35.10
32.11
31.93
14.26
35.10
34.62
79
13.10
FCF yield (avg)%
10.49
8.17
8.51
6.35
7.19
6.13
4.50
4.96
2.93
3.06
26.01
4.50
6.24
51
7.89
FCF margin%
30.40
31.70
34.39
37.21
35.60
35.22
37.68
39.70
41.67
44.22
17.25
39.70
36.41
73
0.486
FCF / Net incomex
1.198
1.260
1.484
1.481
1.713
1.935
2.129
2.237
2.386
2.592
0.515
2.237
1.824
15
2.19
ROIC%
20.51
19.97
19.88
21.55
20.84
22.01
19.21
22.02
21.20
18.59
14.61
21.20
20.68
21
7.07
Return on equity%
5.38
6.36
3.42
4.46
4.33
3.11
4.95
3.14
2.36
1.94
25.90
3.11
3.87
25
20.24
Return on assets%
26.94
27.54
25.18
23.62
22.02
20.69
18.56
16.51
16.26
16.86
24.17
16.86
21.35
64
0.02
EPS$
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.09%
(2.93%)
—
11.60
EPS growth%
15.58
17.00
18.85
16.34
18.43
19.09
18.29
21.16
20.99
21.31
15.58
20.99
18.64
51
0.02
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
4.71%
2.08%
—
0.03
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(1.89%)
0.68%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
8.13%
10.01%
—
20.21
Div yield (avg)%
28.35
29.93
30.44
27.62
26.03
25.28
25.41
24.14
21.48
20.37
22.86
24.14
25.72
89
18.33
Payout ratio%
9.24
11.00
10.50
11.77
9.99
9.57
9.80
11.10
13.76
15.66
15.42
11.10
10.75
10
1.144
Shares (diluted)B
1.261
1.246
1.377
1.515
1.535
1.448
1.598
1.498
1.486
1.657
1.091
1.54%
3.58%
44
12.23
Buyback yield%
7.89
7.05
9.68
10.66
10.27
11.13
11.22
8.95
9.35
6.59
19.50
9.35
9.51
60
1.322
D/E ratiox
0.523
0.613
0.723
0.782
0.798
0.823
0.947
0.952
1.108
1.069
1.307
0.952
0.811
76
32.17
Enterprise value$M
51.05
54.39
52.82
62.47
60.89
61.64
64.34
73.30
77.79
76.63
58.97
4.71%
5.19%
56
55.92
LT debt$M
67.05
71.49
83.01
92.60
99.68
107.9
102.4
112.2
121.2
117.7
11.40
3.37%
6.60%
76
Revenue
$51.69M
3.10%
1.00×
Cost of revenue
$36.18M
3.10%
1.00×
Operating expenses
$8.513M
3.03%
0.99×
Property and equipment
18.23%