38.74
Revenue$M
48.88
51.81
54.87
58.97
61.89
65.05
68.75
73.42
78.47
82.69
39.80
5.97%
5.86%
72
22.26
Revenue growth%
5.18
4.73
2.97
3.63
1.58
3.46
6.02
7.11
9.12
8.21
18.27
7.11
4.95
18
26.55
Gross margin%
18.07
17.28
14.53
17.51
17.15
14.76
17.12
14.20
11.41
12.99
18.74
14.20
15.94
57
11.63
Operating margin%
8.74
11.48
13.15
12.06
13.78
15.79
17.03
16.43
14.34
12.41
16.89
15.79
13.47
52
17.59
Net margin%
21.81
19.31
19.11
21.24
21.98
23.94
23.80
23.65
23.20
22.12
26.94
23.65
22.05
95
13.67
P/E ratio (avg)x
23.39
22.61
21.18
19.07
20.96
21.92
24.52
22.54
24.30
26.87
14.61
24.30
22.58
59
20.23
EV/EBITx
32.02
34.51
30.73
31.86
27.84
25.51
25.17
23.08
21.51
18.73
27.42
23.08
26.67
11
15.70
FCF yield (avg)%
20.63
19.60
17.33
19.12
21.26
20.78
23.55
23.03
20.33
17.38
15.64
20.78
20.48
70
28.02
FCF margin%
26.15
27.63
25.37
23.37
21.85
20.63
22.92
21.17
21.01
18.65
5.38
21.01
22.39
81
1.400
FCF / Net incomex
1.222
1.062
0.982
0.913
0.799
0.828
0.748
0.779
0.690
0.712
1.497
0.748
0.814
31
2.75
ROIC%
17.56
19.07
18.15
15.92
13.98
16.88
15.18
14.09
16.90
14.06
28.06
15.18
16.40
51
3.97
Return on equity%
4.37
4.61
4.97
6.12
4.20
5.03
4.50
2.48
0.40
0.40
2.62
2.48
4.44
19
6.31
Return on assets%
29.79
32.24
33.85
33.26
35.14
32.31
34.78
36.45
35.54
33.33
19.61
34.78
33.59
26
0.04
EPS$
0.08
0.08
0.08
0.09
0.10
0.09
0.09
0.08
0.09
0.08
0.04
(3.28%)
(0.53%)
—
26.93
EPS growth%
17.21
14.47
15.92
13.25
11.40
10.59
12.78
15.59
14.08
13.00
18.17
13.00
13.66
56
0.09
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.04
9.06%
9.11%
—
0.08
FCF per share$
0.13
0.14
0.16
0.15
0.18
0.19
0.21
0.23
0.23
0.24
0.09
5.70%
7.35%
—
0.02
Dividend per sh$
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.09
0.04
6.55%
5.28%
—
20.66
Div yield (avg)%
13.48
14.90
14.49
17.02
17.83
16.73
19.35
21.15
18.97
20.20
10.60
19.35
17.42
75
11.86
Payout ratio%
13.89
11.41
10.96
12.45
12.17
12.50
12.54
13.18
10.63
12.19
18.32
12.50
12.32
89
498.3
Shares (diluted)M
372.4
387.5
403.7
379.1
399.9
359.1
339.5
373.0
369.2
318.7
489.9
(4.44%)
(2.80%)
53
3.32
Buyback yield%
19.61
19.98
21.48
21.21
24.05
26.38
26.27
23.83
24.11
26.54
23.05
26.27
23.94
58
1.349
D/E ratiox
1.397
1.545
1.606
1.523
1.679
1.907
1.788
1.830
1.960
1.916
0.573
1.907
1.733
40
37.15
Enterprise value$M
47.92
45.30
46.07
46.15
46.76
52.50
48.00
43.94
42.66
41.30
65.39
(2.45%)
(2.15%)
58
49.58
LT debt$M
56.42
58.35
66.78
76.45
85.88
80.83
91.76
102.8
108.1
111.3
8.691
5.32%
6.99%
56
Revenue
$82.69M
5.86%
1.00×
Cost of revenue
$50.91M
6.01%
1.01×
Operating expenses
$15.27M
5.55%
0.97×
Property and equipment
18.30%