53.45
Revenue$M
20.79
22.73
23.82
25.79
27.86
29.84
32.21
35.19
37.07
39.56
57.60
7.26%
7.23%
34
19.79
Revenue growth%
30.14
29.02
30.81
29.14
28.90
28.57
29.64
30.43
32.11
33.03
9.33
30.43
29.89
39
21.03
Gross margin%
33.10
31.87
34.69
36.74
36.46
38.58
36.85
37.77
38.76
38.89
11.01
38.58
36.80
66
13.61
Operating margin%
19.59
18.75
17.82
20.20
21.06
21.26
23.89
22.59
24.17
23.43
7.92
23.43
21.16
86
23.71
Net margin%
0.40
0.40
0.40
2.60
4.03
3.81
3.25
0.82
2.20
0.76
26.38
2.20
1.51
8
30.30
P/E ratio (avg)x
18.22
20.01
21.03
21.52
22.99
27.03
31.31
35.16
40.05
39.24
31.38
35.16
25.01
70
24.11
EV/EBITx
22.24
25.65
26.30
28.79
33.24
36.11
35.11
37.56
42.07
48.60
11.87
37.56
34.18
80
21.15
FCF yield (avg)%
11.83
10.97
12.93
13.93
15.01
17.72
17.60
19.22
21.16
18.38
4.13
18.38
16.31
63
4.63
FCF margin%
17.14
17.89
19.66
20.02
18.60
17.43
14.97
13.67
10.93
11.04
13.86
13.67
17.29
54
1.259
FCF / Net incomex
0.325
0.357
0.349
0.396
0.440
0.429
0.401
0.418
0.473
0.434
0.722
0.429
0.409
79
6.25
ROIC%
11.70
13.00
15.46
13.16
15.97
13.92
11.55
14.39
14.26
12.24
12.41
13.92
13.54
67
7.80
Return on equity%
6.00
3.57
2.11
0.40
0.40
0.40
0.40
2.02
0.84
3.77
14.56
0.84
1.43
93
15.52
Return on assets%
29.08
29.78
27.69
28.77
27.26
24.95
25.85
28.09
29.47
28.53
6.45
28.09
28.31
17
0.02
EPS$
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.02
3.47%
6.34%
—
5.87
EPS growth%
23.64
22.36
19.69
19.70
19.72
18.08
18.83
19.95
20.04
18.01
27.44
18.83
19.71
23
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.02
0.05%
1.11%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
7.24%
1.88%
—
0.01
Dividend per sh$
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.01
8.50%
8.86%
—
16.04
Div yield (avg)%
24.47
25.11
26.71
29.55
30.21
30.97
32.84
30.00
32.55
32.23
4.28
32.23
30.11
23
2.63
Payout ratio%
18.46
18.11
15.32
15.07
12.57
13.27
13.89
16.85
19.56
18.67
17.74
16.85
16.09
40
1.535
Shares (diluted)B
1.662
1.584
1.812
2.069
1.967
1.962
2.107
2.070
2.041
2.025
1.523
0.58%
2.60%
22
29.39
Buyback yield%
19.36
20.38
22.39
20.51
17.75
20.29
20.09
21.61
22.81
21.10
21.36
21.10
20.45
9
0.180
D/E ratiox
0.934
1.004
1.140
1.218
1.461
1.633
1.813
2.103
2.209
2.282
0.411
2.103
1.547
87
17.45
Enterprise value$M
56.28
55.25
59.49
54.26
50.14
49.52
47.63
47.61
43.50
43.24
11.53
(2.91%)
(1.51%)
46
35.29
LT debt$M
38.34
44.11
44.12
50.44
52.44
63.40
66.77
70.89
70.83
69.52
17.97
5.80%
6.33%
94
Revenue
$39.56M
7.23%
1.00×
Cost of revenue
$18.90M
6.95%
0.97×
Operating expenses
$7.098M
7.64%
1.04×
Property and equipment
16.48%