0.515
Revenue$M
2.832
2.991
3.129
3.188
3.335
3.461
3.647
3.796
3.866
0.567
0.580
3.93%
4.03%
36
13.31
Revenue growth%
16.18
17.44
19.97
22.42
22.99
25.19
27.14
26.94
25.14
21.49
2.14
25.19
22.70
82
13.58
Gross margin%
23.02
24.95
23.84
26.18
26.13
27.42
26.59
24.59
24.98
21.99
6.76
26.13
24.97
44
27.07
Operating margin%
6.84
8.02
6.61
6.79
3.96
6.46
7.14
9.35
9.61
7.35
27.26
7.14
6.99
89
9.03
Net margin%
9.55
8.56
7.53
7.59
5.13
4.56
1.74
1.58
0.40
28.21
21.81
1.74
6.33
19
31.56
P/E ratio (avg)x
19.94
21.16
18.96
20.32
21.12
18.66
18.93
18.60
16.15
33.84
14.37
18.66
19.45
53
23.79
EV/EBITx
18.16
17.61
20.11
19.41
20.03
20.59
23.47
26.58
28.18
25.78
29.36
23.47
20.07
24
26.24
FCF yield (avg)%
27.92
25.53
23.47
26.13
27.43
29.78
30.76
31.29
33.74
9.58
13.07
30.76
28.85
21
11.29
FCF margin%
11.73
12.65
10.85
13.10
14.95
14.20
15.43
17.88
15.10
8.87
4.84
15.10
13.65
87
1.002
FCF / Net incomex
0.172
0.167
0.168
0.175
0.182
0.213
0.220
0.234
0.266
1.677
0.978
0.220
0.179
39
22.21
ROIC%
28.10
26.96
28.48
31.04
33.53
34.67
36.15
38.59
41.25
5.78
27.77
36.15
32.29
5
6.38
Return on equity%
28.56
25.76
25.35
24.43
24.92
27.34
26.26
24.65
23.20
21.95
21.97
24.92
25.55
56
15.04
Return on assets%
26.03
25.00
25.72
27.71
29.06
29.31
29.18
31.47
33.27
12.32
15.33
29.31
28.39
39
0.42
EPS$
0.16
0.15
0.16
0.15
0.16
0.18
0.17
0.19
0.20
0.44
0.47
6.74%
3.78%
—
22.59
EPS growth%
5.10
5.22
2.52
3.42
2.42
0.40
0.40
0.40
0.40
15.75
11.59
0.40
2.47
50
0.09
Bookvalue per sh$
0.35
0.32
0.33
0.36
0.33
0.34
0.34
0.33
0.28
0.32
0.16
(4.59%)
(0.76%)
—
0.24
FCF per share$
0.46
0.46
0.45
0.52
0.61
0.68
0.74
0.80
0.81
0.23
0.24
9.44%
7.46%
—
0.41
Dividend per sh$
0.18
0.19
0.19
0.18
0.20
0.18
0.18
0.18
0.20
0.20
0.37
1.73%
1.12%
—
6.91
Div yield (avg)%
8.70
7.65
10.04
12.45
14.41
16.31
18.84
18.47
19.08
29.41
2.05
18.47
13.43
60
22.66
Payout ratio%
1.10
2.13
3.74
2.33
0.40
0.40
0.84
2.64
5.42
16.09
2.85
0.84
2.04
35
5.715
Shares (diluted)M
4.941
4.761
4.288
4.225
4.279
4.528
4.128
4.502
4.492
5.646
5.639
1.23%
(1.46%)
71
19.87
Buyback yield%
11.58
12.72
12.11
13.72
14.31
15.29
16.75
19.70
20.16
14.23
17.12
16.75
14.01
41
0.838
D/E ratiox
1.447
1.573
1.629
1.776
1.955
2.094
1.929
1.867
2.086
1.620
1.722
1.955
1.821
28
2.884
Enterprise value$M
5.938
6.792
6.918
6.975
7.970
8.969
9.675
9.361
9.948
4.170
1.669
7.36%
7.14%
50
2.915
LT debt$M
0.925
0.998
0.927
0.806
0.825
0.844
0.892
0.903
0.858
0.278
0.548
1.28%
(1.16%)
49
Revenue
$3.866M
4.03%
1.00×
Cost of revenue
$2.541M
4.15%
1.01×
Operating expenses
$0.495M
4.47%
1.04×
Property and equipment
18.55%
Cash and investments
18.53%