32.23
Revenue$M
20.11
20.87
22.33
23.46
25.03
26.60
27.18
28.83
30.24
31.93
34.16
4.99%
5.27%
54
11.37
Revenue growth%
28.50
26.61
27.64
28.02
28.70
28.36
30.64
28.22
29.98
28.43
13.66
28.43
28.39
85
25.10
Gross margin%
15.94
16.20
14.50
16.96
18.13
20.43
21.48
19.75
19.59
21.87
13.02
20.43
18.86
66
4.88
Operating margin%
15.08
18.02
20.67
20.78
22.74
24.71
23.99
22.31
23.52
21.01
8.23
23.52
21.66
23
16.14
Net margin%
16.71
15.71
14.44
14.07
16.97
15.88
14.59
13.23
15.42
16.13
24.01
15.42
15.57
84
19.88
P/E ratio (avg)x
19.64
19.28
20.18
17.01
16.89
15.81
15.75
13.53
12.89
12.78
7.404
13.53
16.35
59
23.19
EV/EBITx
34.11
37.77
38.80
45.48
55.28
65.76
72.33
81.14
90.20
99.08
28.81
81.14
60.52
63
21.34
FCF yield (avg)%
2.83
4.81
6.32
5.20
5.05
6.82
8.43
10.28
12.99
10.24
25.17
10.24
6.57
67
8.55
FCF margin%
6.17
6.90
7.80
8.40
7.77
5.64
3.09
2.97
5.53
2.59
28.80
3.09
5.90
43
1.299
FCF / Net incomex
0.743
0.723
0.661
0.605
0.639
0.630
0.576
0.517
0.496
0.512
1.273
0.517
0.618
36
15.53
ROIC%
16.66
18.81
20.31
20.39
23.15
23.66
23.65
25.67
24.32
23.07
28.81
23.66
23.11
79
12.47
Return on equity%
21.14
20.88
20.56
17.80
19.50
21.45
21.40
23.02
22.19
19.70
26.57
21.45
21.01
90
24.69
Return on assets%
6.30
6.13
7.41
8.12
7.54
5.64
4.02
5.36
4.04
4.60
22.89
4.60
5.88
76
—
EPS$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
10.62%
9.78%
—
27.75
EPS growth%
8.34
7.75
8.50
6.17
7.95
7.69
6.25
7.07
4.24
7.18
9.44
7.07
7.43
15
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.64%
0.02%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
6.61%
6.30%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.05%)
1.36%
—
11.99
Div yield (avg)%
27.80
27.26
25.08
24.08
21.67
22.72
24.99
27.25
28.99
27.24
17.88
27.24
26.16
44
3.47
Payout ratio%
24.41
25.46
27.30
29.54
31.93
34.81
35.67
37.92
36.02
34.64
18.08
35.67
33.28
20
2.194
Shares (diluted)B
1.645
1.624
1.510
1.301
1.177
1.070
0.960
0.925
0.839
0.771
2.171
(8.12%)
(6.74%)
82
26.59
Buyback yield%
26.40
25.59
22.93
24.26
22.30
24.15
22.17
20.95
18.61
21.08
13.95
21.08
22.62
9
1.564
D/E ratiox
0.376
0.366
0.406
0.443
0.408
0.413
0.397
0.364
0.402
0.415
1.401
0.402
0.404
90
17.23
Enterprise value$M
16.20
16.59
16.31
16.36
15.02
15.75
17.11
15.88
16.65
18.31
31.66
4.03%
1.15%
7
2.758
LT debt$M
14.46
13.38
13.00
12.61
14.23
15.09
15.14
16.76
16.05
16.39
7.081
2.86%
1.56%
37
Revenue
$31.93M
5.27%
1.00×
Cost of revenue
$15.97M
4.97%
0.97×
Operating expenses
$7.969M
5.46%
1.02×
Goodwill & intangibles
18.71%
Property and equipment
18.65%