6.254
Revenue$M
8.900
9.567
10.16
10.95
11.80
12.43
13.30
14.36
15.69
16.87
6.736
7.42%
7.51%
10
28.69
Revenue growth%
23.16
25.70
24.77
21.94
19.34
20.22
20.94
19.47
17.79
16.81
9.38
19.47
20.58
65
8.14
Gross margin%
29.78
32.04
33.72
34.09
32.28
30.86
29.18
31.01
30.37
32.30
5.36
30.86
31.53
41
4.26
Operating margin%
21.27
20.32
22.94
23.27
20.86
21.43
20.37
22.89
22.95
21.48
5.98
21.48
21.45
26
4.47
Net margin%
0.40
0.40
1.59
0.40
2.94
0.40
1.76
4.61
2.14
2.70
2.90
2.14
1.68
45
17.59
P/E ratio (avg)x
35.99
33.89
36.66
33.33
33.86
34.14
35.23
35.90
39.33
37.47
21.87
35.90
35.56
31
29.99
EV/EBITx
53.41
60.97
68.02
69.49
72.89
76.94
72.91
75.17
79.12
79.95
24.03
76.94
72.90
26
18.61
FCF yield (avg)%
23.31
20.99
22.64
20.54
18.27
18.95
18.08
20.25
17.96
18.12
19.17
18.12
19.60
88
5.82
FCF margin%
27.09
26.57
28.36
26.65
26.44
29.27
30.01
30.01
30.62
28.80
29.18
30.01
28.58
79
0.339
FCF / Net incomex
0.269
0.243
0.252
0.232
0.258
0.248
0.257
0.266
0.259
0.272
0.664
0.259
0.257
81
20.29
ROIC%
14.08
11.88
14.28
14.72
12.84
15.35
16.14
13.94
16.03
14.46
23.43
15.35
14.37
8
11.46
Return on equity%
8.24
10.73
8.87
8.53
6.68
7.17
4.78
3.10
4.86
7.37
25.56
4.86
7.27
82
7.18
Return on assets%
3.35
1.31
3.28
1.31
1.80
0.40
1.59
3.20
4.56
2.93
21.51
2.93
2.36
85
0.03
EPS$
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(3.44%)
(6.37%)
—
12.84
EPS growth%
9.73
7.42
9.52
9.33
7.48
5.59
4.40
2.84
0.40
0.40
22.94
2.84
6.50
83
0.04
Bookvalue per sh$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.01
5.29%
5.45%
—
0.04
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
5.72%
6.48%
—
0.04
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(1.78%)
(1.56%)
—
11.60
Div yield (avg)%
21.11
23.40
21.64
20.50
19.13
18.15
15.58
17.47
16.26
13.92
18.15
16.26
18.64
15
15.14
Payout ratio%
13.84
16.38
16.38
16.25
16.35
17.74
20.35
22.05
22.49
23.32
22.63
22.05
17.06
10
167.9
Shares (diluted)M
137.9
132.5
125.3
116.9
112.9
118.9
114.9
112.0
100.5
111.5
170.0
(0.25%)
(1.53%)
66
9.69
Buyback yield%
22.31
20.17
19.05
21.02
23.29
20.73
23.43
21.44
20.89
20.71
14.59
20.89
20.96
60
0.731
D/E ratiox
1.716
1.720
1.677
1.686
1.654
1.801
1.726
1.761
1.746
1.862
1.643
1.761
1.723
54
4.877
Enterprise value$M
21.14
24.98
27.89
32.55
35.27
39.56
39.09
41.42
43.19
45.55
2.871
5.25%
9.01%
15
4.133
LT debt$M
4.835
5.136
5.096
5.481
5.686
5.034
4.847
4.408
4.485
4.158
6.753
(6.07%)
(1.00%)
68
Revenue
$16.87M
7.51%
1.00×
Cost of revenue
$10.99M
7.48%
1.00×
Operating expenses
$2.613M
7.05%
0.96×
Goodwill & intangibles
16.91%
Property and equipment
16.15%