2.049
Revenue$M
37.60
38.14
38.89
39.82
41.92
43.15
44.39
45.86
47.73
47.99
2.195
2.74%
2.67%
37
13.18
Revenue growth%
9.27
6.66
6.47
6.57
9.33
8.88
7.46
9.28
9.19
9.00
17.07
9.00
8.94
87
17.87
Gross margin%
19.19
18.66
16.91
19.55
19.25
22.03
20.44
18.97
20.70
21.24
3.73
20.70
19.40
64
24.62
Operating margin%
23.42
21.05
19.62
22.37
25.24
23.90
25.97
24.14
27.07
26.17
7.63
25.97
24.02
14
4.62
Net margin%
6.14
5.84
2.98
1.80
2.34
0.40
0.92
3.66
4.51
3.88
29.09
3.66
3.32
55
10.95
P/E ratio (avg)x
45.90
45.26
52.07
53.52
54.12
61.88
67.26
66.46
74.43
84.25
10.83
67.26
58.00
27
7.723
EV/EBITx
17.74
19.84
22.10
23.69
23.11
25.30
29.04
29.50
31.47
34.21
11.16
29.50
24.49
27
26.12
FCF yield (avg)%
8.96
6.72
7.77
9.78
9.02
10.71
11.71
11.65
12.61
14.13
7.13
11.71
10.25
9
27.25
FCF margin%
21.08
21.53
22.01
21.10
20.36
21.03
21.88
19.89
19.76
18.38
21.46
19.89
21.06
85
0.341
FCF / Net incomex
0.138
0.128
0.129
0.125
0.112
0.102
0.102
0.113
0.109
0.116
1.646
0.109
0.114
54
21.21
ROIC%
4.84
6.32
6.46
7.56
6.88
6.29
3.61
1.71
0.40
0.40
4.13
1.71
5.57
48
21.43
Return on equity%
27.75
30.51
28.54
29.84
28.34
28.25
26.72
23.98
24.55
27.03
13.89
26.72
28.00
10
27.88
Return on assets%
20.61
19.81
18.00
16.64
16.97
17.13
17.93
18.40
21.38
20.48
9.64
18.40
18.20
45
0.02
EPS$
0.04
0.04
0.05
0.04
0.05
0.04
0.04
0.04
0.05
0.04
0.02
(1.24%)
0.36%
—
21.40
EPS growth%
0.40
0.40
2.92
3.86
5.44
4.33
6.65
8.93
10.67
9.02
2.19
8.93
4.88
36
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.05
0.83%
(2.31%)
—
0.05
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.01
(1.34%)
(0.04%)
—
0.04
Dividend per sh$
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.10
0.05
10.79%
7.24%
—
25.18
Div yield (avg)%
19.84
18.10
18.32
16.07
18.08
15.36
13.15
15.88
16.20
13.58
12.28
15.36
16.14
93
9.43
Payout ratio%
25.51
28.05
28.45
30.63
29.38
31.87
30.65
28.48
30.36
30.93
12.15
30.65
29.87
21
278.6
Shares (diluted)M
186.8
178.7
193.0
181.1
159.3
160.7
161.3
163.6
174.1
154.3
284.9
(0.63%)
(3.41%)
25
11.77
Buyback yield%
17.81
19.29
19.63
20.81
20.72
21.60
21.89
21.04
18.16
18.40
9.98
21.04
20.18
70
1.564
D/E ratiox
1.594
1.823
1.906
2.003
2.310
2.414
2.315
2.630
2.756
2.795
1.352
2.630
2.313
15
39.16
Enterprise value$M
5.127
5.003
5.354
5.550
5.240
5.435
5.814
6.105
6.374
6.346
19.57
3.91%
0.77%
61
13.61
LT debt$M
45.72
44.20
48.22
47.53
48.73
53.78
62.56
66.20
69.32
68.52
24.48
7.05%
4.93%
39
Revenue
$47.99M
2.67%
1.00×
Cost of revenue
$31.49M
2.73%
1.01×
Operating expenses
$7.693M
2.15%
0.95×
Property and equipment
18.23%
Goodwill & intangibles
17.94%