5.712
Revenue$M
16.67
16.88
16.85
16.54
16.19
16.42
16.85
17.00
16.95
16.98
6.095
0.96%
0.26%
51
17.69
Revenue growth%
5.33
5.55
3.98
1.14
0.40
0.78
0.40
0.40
2.39
4.98
8.15
0.78
1.76
50
6.70
Gross margin%
21.55
20.75
23.35
25.70
28.26
28.73
29.46
28.89
30.10
27.42
27.33
28.89
27.84
18
27.87
Operating margin%
28.79
31.69
31.75
29.91
29.93
32.36
31.05
31.81
29.73
27.41
13.40
31.05
30.49
29
5.57
Net margin%
24.93
23.24
21.39
22.94
24.31
23.31
24.80
24.85
21.85
24.37
2.98
24.37
23.81
10
17.73
P/E ratio (avg)x
29.00
32.65
33.75
33.79
35.54
34.60
39.67
45.82
54.35
56.72
30.29
45.82
35.07
67
13.61
EV/EBITx
35.74
32.14
32.29
29.82
28.61
28.07
29.99
30.99
31.96
33.22
18.95
30.99
31.48
79
28.68
FCF yield (avg)%
16.49
15.65
16.53
19.35
17.73
19.99
20.58
19.36
19.47
22.42
11.39
19.99
19.36
56
21.75
FCF margin%
16.91
15.94
17.49
15.53
15.68
18.44
20.72
21.39
19.56
18.53
8.57
19.56
17.97
27
1.014
FCF / Net incomex
1.681
1.765
2.020
2.008
2.335
2.383
2.425
2.442
2.607
2.700
0.345
2.442
2.359
13
21.56
ROIC%
28.66
27.99
27.53
30.03
31.21
30.64
28.17
27.01
29.13
32.03
15.16
29.13
28.89
69
14.90
Return on equity%
6.01
9.00
6.98
9.90
11.08
10.02
11.10
9.30
11.21
9.78
7.73
10.02
9.84
10
6.38
Return on assets%
4.93
5.04
4.98
7.63
6.20
3.65
4.71
6.12
7.00
9.39
2.89
6.12
5.58
92
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
0.02
(5.42%)
(6.47%)
—
16.38
EPS growth%
11.79
10.97
13.37
13.73
15.85
16.30
17.30
19.67
22.13
19.85
21.91
19.67
16.08
29
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.36%)
0.27%
—
0.01
FCF per share$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.73%
0.40%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.01
10.41%
11.23%
—
5.75
Div yield (avg)%
23.83
22.18
22.20
24.23
25.76
27.03
24.61
24.50
26.70
29.11
20.06
26.70
24.55
19
8.10
Payout ratio%
11.07
11.40
10.39
7.79
10.09
7.81
6.02
6.95
6.97
6.50
24.65
6.95
7.80
92
0.507
Shares (diluted)B
0.672
0.665
0.749
0.758
0.886
0.888
0.890
0.896
1.040
1.005
0.494
2.55%
4.52%
67
20.35
Buyback yield%
12.17
12.42
9.51
8.86
9.36
7.74
6.81
7.99
9.97
12.26
8.28
7.99
9.43
27
1.630
D/E ratiox
1.371
1.456
1.459
1.528
1.611
1.688
1.835
2.041
2.097
2.278
1.469
2.041
1.650
94
3.764
Enterprise value$M
7.352
7.955
7.408
8.178
8.933
9.743
9.990
11.17
11.80
11.13
16.73
4.49%
4.76%
28
12.98
LT debt$M
17.14
17.48
19.49
20.09
21.21
19.45
19.90
20.81
22.14
23.90
10.06
2.41%
2.83%
89
Revenue
$16.98M
0.26%
1.00×
Cost of revenue
$10.27M
0.38%
1.01×
Operating expenses
$2.889M
(0.49%)
0.93×
Property and equipment
14.84%