95.18
Revenue$M
103.5
113.9
123.5
131.3
144.2
155.8
169.0
185.4
198.0
211.0
106.0
7.91%
8.20%
66
14.40
Revenue growth%
32.91
34.92
36.95
38.08
38.74
39.38
41.44
44.33
46.52
46.61
17.12
44.33
39.06
16
15.32
Gross margin%
20.94
18.66
20.57
20.29
22.23
19.95
17.71
17.95
17.67
19.18
17.78
17.95
19.56
48
11.35
Operating margin%
9.00
9.57
12.29
9.93
12.93
10.04
11.93
12.26
10.53
9.55
15.03
10.53
10.28
5
22.41
Net margin%
13.49
13.81
13.41
11.43
12.17
11.51
14.09
16.29
17.92
17.34
28.03
16.29
13.65
15
27.66
P/E ratio (avg)x
20.40
21.89
21.58
21.11
21.97
23.39
23.32
23.36
25.52
24.44
37.87
23.39
22.65
49
13.48
EV/EBITx
16.30
16.35
15.94
17.19
16.98
16.70
15.01
16.32
14.99
14.04
15.47
15.01
16.31
44
26.71
FCF yield (avg)%
16.33
14.15
14.87
15.94
17.40
19.02
16.20
17.18
16.97
14.98
14.88
16.97
16.27
72
23.75
FCF margin%
22.23
19.68
22.18
22.04
22.89
21.58
20.92
23.91
25.13
24.89
23.56
23.91
22.21
47
1.237
FCF / Net incomex
0.932
0.860
0.884
0.817
0.875
0.902
0.838
0.848
0.844
0.959
1.752
0.848
0.867
30
26.94
ROIC%
12.99
10.55
13.38
16.01
14.14
15.04
17.15
17.34
17.96
19.66
10.90
17.34
15.53
35
8.27
Return on equity%
16.00
17.31
15.94
18.24
16.95
18.65
16.43
15.01
13.90
11.20
22.52
15.01
16.22
13
14.83
Return on assets%
10.97
10.23
9.93
8.10
6.35
5.79
3.08
6.01
8.14
9.67
27.44
6.01
8.12
58
0.10
EPS$
0.11
0.11
0.11
0.13
0.14
0.14
0.17
0.18
0.18
0.21
0.12
8.10%
7.63%
—
4.62
EPS growth%
23.61
24.57
27.19
25.60
23.29
24.57
21.66
21.33
22.46
23.16
12.80
22.46
23.45
81
0.24
Bookvalue per sh$
0.13
0.13
0.12
0.12
0.13
0.13
0.15
0.18
0.18
0.18
0.16
6.26%
3.75%
—
0.14
FCF per share$
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.12
(0.51%)
0.26%
—
0.08
Dividend per sh$
0.10
0.09
0.09
0.09
0.09
0.10
0.11
0.11
0.11
0.11
0.07
4.41%
1.78%
—
13.69
Div yield (avg)%
28.09
26.68
26.81
29.70
26.75
23.91
24.57
26.81
27.97
27.47
3.86
26.81
26.81
68
8.13
Payout ratio%
8.21
9.39
9.60
12.36
11.89
10.87
9.81
6.91
7.53
8.79
26.58
8.79
9.49
81
489.0
Shares (diluted)M
683.1
771.9
815.5
788.0
790.1
853.3
921.9
929.6
862.6
935.5
482.0
3.43%
4.11%
93
12.56
Buyback yield%
18.34
20.77
19.40
18.43
16.20
13.82
15.07
12.26
10.95
10.16
16.34
12.26
15.63
53
1.562
D/E ratiox
1.115
1.237
1.340
1.450
1.678
1.803
1.922
1.945
2.056
2.166
0.617
1.945
1.740
68
85.16
Enterprise value$M
40.87
37.89
41.31
38.72
40.21
42.29
36.94
38.20
41.89
39.64
126.2
(0.29%)
(1.70%)
64
20.37
LT debt$M
55.97
55.45
59.81
57.65
59.20
52.42
47.74
44.97
47.51
47.67
95.19
(4.24%)
(2.61%)
27
Revenue
$211.0M
8.20%
1.00×
Cost of revenue
$123.0M
8.56%
1.03×
Operating expenses
$40.63M
8.02%
0.98×
Property and equipment
14.45%