5.831
Revenue$M
57.99
60.39
63.78
65.37
67.75
68.77
72.43
74.81
77.89
80.67
6.203
3.55%
3.55%
28
20.21
Revenue growth%
0.40
0.40
1.84
3.78
6.06
3.29
6.01
7.95
7.23
4.75
4.44
6.01
4.27
56
21.38
Gross margin%
6.75
7.14
6.39
4.43
2.13
4.59
4.20
6.28
4.32
6.04
13.51
4.59
5.31
5
5.09
Operating margin%
20.41
19.28
19.08
21.55
23.08
23.82
25.21
23.34
24.44
25.26
24.16
24.44
23.21
23
9.45
Net margin%
14.23
13.20
14.52
16.58
14.26
16.83
16.47
16.08
13.88
13.61
9.78
16.08
14.39
24
33.79
P/E ratio (avg)x
20.59
23.02
24.89
24.54
25.95
25.94
24.11
26.59
25.08
25.91
17.56
25.91
24.98
14
20.52
EV/EBITx
22.53
19.61
17.37
18.81
17.14
14.70
15.27
16.37
16.51
16.12
11.71
16.12
16.82
33
20.26
FCF yield (avg)%
2.22
4.24
2.00
0.72
0.40
0.80
0.70
2.91
5.34
7.55
11.38
2.91
2.11
26
21.14
FCF margin%
2.69
4.63
5.47
2.57
3.42
0.92
3.89
3.40
1.40
3.21
18.58
3.21
3.31
81
1.606
FCF / Net incomex
2.156
2.582
3.113
3.262
3.327
3.599
3.679
4.034
4.161
4.374
0.518
4.034
3.463
83
22.37
ROIC%
0.40
0.86
0.40
0.40
0.40
0.40
0.40
0.40
2.32
2.77
25.55
0.40
0.40
34
22.18
Return on equity%
0.40
0.40
0.40
1.56
2.23
2.42
0.40
0.40
0.40
0.90
18.25
0.40
0.40
95
7.12
Return on assets%
2.90
5.38
5.43
7.34
4.63
4.89
4.46
3.49
3.41
4.42
26.02
4.42
4.55
86
0.01
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.46%
3.00%
—
2.56
EPS growth%
9.41
8.13
7.73
5.25
2.52
1.12
0.61
3.46
2.54
5.26
12.32
2.54
4.35
86
0.02
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
3.38%
2.45%
—
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
0.02
2.61%
3.32%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
—
0.02
(3.27%)
(2.45%)
—
18.07
Div yield (avg)%
24.35
23.71
21.53
23.28
22.01
22.45
23.76
23.99
25.21
25.85
18.71
23.99
23.73
89
7.29
Payout ratio%
25.11
24.38
23.45
22.26
20.13
19.12
17.32
14.50
16.96
17.28
9.89
17.28
19.63
83
2.222
Shares (diluted)B
2.944
3.276
3.593
3.720
4.122
4.011
4.026
3.645
3.993
4.025
2.246
(0.47%)
3.92%
39
26.61
Buyback yield%
19.94
17.90
18.16
15.97
13.45
11.69
13.98
11.47
11.43
9.07
27.07
11.47
13.71
85
0.606
D/E ratiox
2.593
2.916
3.160
3.537
4.072
4.293
4.490
5.331
5.489
5.488
0.273
5.331
4.182
56
57.73
Enterprise value$M
21.12
20.76
22.86
25.34
24.02
27.45
24.97
24.83
26.36
29.56
10.24
4.24%
4.14%
42
47.15
LT debt$M
27.73
28.72
30.72
34.80
38.61
39.58
38.22
37.13
38.98
45.88
3.744
3.51%
4.64%
83
Revenue
$80.67M
3.55%
1.00×
Cost of revenue
$51.58M
3.51%
1.00×
Operating expenses
$15.48M
3.78%
1.02×
Property and equipment
16.11%