2.199
Revenue$M
10.07
10.59
10.85
11.25
11.66
12.07
12.40
12.80
13.34
13.58
2.282
3.09%
3.67%
59
12.39
Revenue growth%
4.16
6.54
6.93
6.82
5.89
3.88
6.21
3.66
5.53
5.45
8.82
5.45
5.71
73
22.56
Gross margin%
15.97
18.17
17.24
17.40
18.67
19.89
17.83
19.10
19.47
20.54
17.80
19.47
18.42
64
20.12
Operating margin%
9.86
11.68
12.53
10.56
13.08
11.55
9.13
8.25
5.33
7.18
24.44
8.25
10.21
72
22.82
Net margin%
11.34
10.54
11.09
10.00
12.48
9.89
7.06
6.35
6.81
5.49
25.20
6.81
9.94
88
34.04
P/E ratio (avg)x
16.77
15.52
15.02
15.46
14.68
14.77
15.29
15.44
16.34
15.76
7.645
15.44
15.45
31
9.624
EV/EBITx
28.84
29.02
29.04
30.63
33.65
33.44
31.43
30.78
34.11
38.78
19.14
33.44
31.10
67
11.08
FCF yield (avg)%
0.40
2.54
4.84
5.85
5.71
6.76
6.12
4.06
5.53
8.12
27.30
6.12
5.62
93
6.16
FCF margin%
21.73
21.10
21.48
19.63
17.41
20.27
21.11
20.10
21.71
20.21
21.72
20.27
20.69
95
1.454
FCF / Net incomex
0.954
1.009
0.984
1.040
1.047
1.196
1.232
1.292
1.456
1.458
0.575
1.292
1.122
79
19.52
ROIC%
4.60
2.33
3.49
6.04
7.00
9.78
7.33
9.38
10.61
12.07
27.67
9.78
7.16
20
9.40
Return on equity%
27.11
27.31
29.10
27.58
27.42
27.83
27.55
26.50
27.18
27.53
15.56
27.53
27.48
30
26.40
Return on assets%
9.12
10.84
9.65
8.81
7.28
4.86
4.09
3.94
1.88
4.03
26.10
4.03
6.07
52
—
EPS$
0.01
—
—
—
—
—
—
—
0.01
—
—
4.34%
0.55%
—
20.72
EPS growth%
9.90
12.53
12.11
11.59
10.33
11.00
10.22
10.15
8.61
6.81
23.58
10.15
10.28
61
—
Bookvalue per sh$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
8.69%
9.45%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.22%
(2.10%)
—
—
Dividend per sh$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
8.59%
8.88%
—
16.27
Div yield (avg)%
15.65
15.27
16.55
16.37
18.60
20.70
18.63
20.87
20.66
23.39
27.08
20.70
18.61
44
21.95
Payout ratio%
12.13
12.15
13.26
15.25
14.45
15.33
12.44
14.30
11.45
8.74
22.59
12.44
12.85
32
1.713
Shares (diluted)B
1.868
1.911
1.820
1.621
1.549
1.362
1.437
1.512
1.552
1.695
1.724
1.81%
(1.13%)
11
8.73
Buyback yield%
18.49
18.71
17.35
16.52
13.67
10.76
9.16
12.07
13.17
15.84
16.95
12.07
14.76
73
0.569
D/E ratiox
1.534
1.552
1.547
1.705
1.678
1.841
1.974
2.082
2.122
2.085
1.312
2.082
1.773
27
5.633
Enterprise value$M
10.73
10.68
10.21
9.168
10.16
8.956
8.433
7.574
6.754
6.744
12.55
(7.87%)
(4.63%)
8
12.24
LT debt$M
11.24
10.00
9.056
8.642
9.067
7.980
7.302
6.875
7.054
7.095
5.765
(4.79%)
(5.00%)
18
Revenue
$13.58M
3.67%
1.00×
Cost of revenue
$6.030M
3.87%
1.02×
Operating expenses
$3.232M
3.68%
1.00×
Property and equipment
18.87%