5.326
Revenue$M
67.52
67.05
67.88
68.76
70.47
69.71
68.91
68.81
67.99
68.22
5.710
(0.65%)
0.03%
69
18.73
Revenue growth%
8.04
9.80
11.66
13.30
13.74
12.36
11.86
10.19
9.44
11.87
21.39
11.86
11.76
49
27.89
Gross margin%
18.26
19.56
18.97
18.18
17.22
17.46
19.23
18.54
16.93
15.84
15.19
17.46
18.22
21
29.75
Operating margin%
19.88
21.25
20.31
21.48
23.77
21.86
19.15
17.69
20.43
22.33
26.79
20.43
20.84
26
28.01
Net margin%
7.80
7.32
4.86
5.97
6.09
8.67
7.54
5.82
7.36
10.26
12.15
7.54
7.34
56
20.05
P/E ratio (avg)x
21.09
21.65
22.64
25.60
31.19
35.66
37.92
39.37
40.76
43.50
13.06
39.37
33.42
41
8.351
EV/EBITx
15.43
14.65
16.21
18.35
21.56
25.00
27.23
25.82
26.20
28.06
12.50
26.20
23.28
82
3.29
FCF yield (avg)%
14.56
14.69
15.49
14.67
16.59
14.29
13.31
12.10
9.25
7.95
26.40
12.10
14.42
91
9.47
FCF margin%
11.17
9.25
11.17
10.32
8.42
6.72
7.21
8.04
8.52
8.51
22.26
8.04
8.52
86
0.434
FCF / Net incomex
0.792
0.830
0.878
0.982
1.057
0.971
1.044
1.134
1.119
1.236
1.613
1.119
1.013
59
20.76
ROIC%
6.29
6.41
5.64
7.26
5.71
7.02
5.75
7.66
9.20
9.10
5.12
7.66
6.72
75
20.08
Return on equity%
13.61
10.78
11.76
14.06
11.37
9.55
7.00
8.91
10.16
10.17
8.80
9.55
10.48
78
9.02
Return on assets%
14.41
13.69
12.14
12.31
11.43
8.66
8.58
11.42
13.20
12.87
15.93
11.42
12.23
29
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.27%
1.22%
—
8.09
EPS growth%
16.11
14.34
13.73
11.97
11.88
14.82
16.06
16.58
15.47
16.15
17.08
16.06
15.14
32
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.01
13.17%
10.78%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
(6.74%)
(7.09%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.25%
(2.66%)
—
18.11
Div yield (avg)%
15.70
14.06
14.78
17.31
16.64
15.72
18.54
20.48
18.61
20.83
17.73
18.61
16.97
17
8.52
Payout ratio%
18.02
18.49
16.82
17.11
15.54
16.69
16.28
14.63
11.73
12.54
24.01
14.63
16.48
71
5.564
Shares (diluted)B
3.923
3.956
3.703
3.181
3.182
2.772
2.966
2.836
2.465
2.481
5.631
(4.85%)
(4.89%)
74
15.24
Buyback yield%
26.48
28.61
28.79
28.44
25.83
23.76
25.21
25.47
23.08
21.20
19.88
23.76
25.65
84
1.666
D/E ratiox
1.377
1.350
1.346
1.370
1.314
1.354
1.315
1.316
1.328
1.243
0.246
1.316
1.337
49
15.00
Enterprise value$M
32.43
32.30
36.49
33.46
37.61
41.84
39.93
41.85
43.12
45.49
29.43
3.88%
2.53%
9
10.32
LT debt$M
86.34
85.34
78.02
73.02
73.59
76.31
81.89
78.77
87.27
76.64
57.17
0.82%
(2.04%)
86
Revenue
$68.22M
0.03%
1.00×
Cost of revenue
$43.36M
0.03%
1.00×
Operating expenses
$9.359M
(0.15%)
0.98×
Property and equipment
15.90%
Goodwill & intangibles
15.78%