5.814
Revenue$M
46.32
46.34
46.01
46.69
46.97
47.43
48.07
48.33
47.83
49.59
6.079
1.09%
0.79%
15
11.48
Revenue growth%
17.77
18.78
20.94
20.39
17.99
18.50
17.79
16.22
18.93
17.95
16.30
17.95
18.24
59
26.77
Gross margin%
18.59
16.50
15.31
16.16
14.18
13.77
12.15
12.19
12.31
12.86
8.60
12.31
13.97
76
27.02
Operating margin%
6.23
4.89
3.10
0.40
0.40
1.23
3.84
2.98
3.36
1.69
29.45
2.98
3.04
42
10.01
Net margin%
24.42
26.20
28.76
26.79
25.33
22.50
22.59
20.14
20.64
20.61
28.12
20.64
23.51
79
17.11
P/E ratio (avg)x
45.35
49.20
55.64
59.74
62.47
68.48
67.85
65.61
72.88
75.59
26.91
68.48
64.04
41
26.55
EV/EBITx
24.42
23.84
25.72
26.66
27.58
31.06
32.60
31.40
30.34
34.16
37.78
31.40
28.96
44
4.37
FCF yield (avg)%
23.50
25.88
24.40
23.74
21.55
22.56
22.34
24.54
24.48
24.48
2.00
24.48
24.07
28
14.52
FCF margin%
22.26
20.77
21.55
22.06
23.31
25.03
22.05
19.19
18.61
20.26
28.00
20.26
21.80
16
0.919
FCF / Net incomex
0.319
0.340
0.299
0.266
0.235
0.238
0.251
0.261
0.272
0.288
0.416
0.261
0.269
32
24.99
ROIC%
22.35
24.52
21.62
20.57
22.36
25.34
25.53
27.13
30.07
28.28
26.80
27.13
24.93
47
13.19
Return on equity%
6.62
3.92
6.71
8.10
9.15
9.48
7.68
8.12
10.59
10.82
18.05
9.48
8.11
17
26.78
Return on assets%
4.38
4.60
4.82
6.99
4.53
7.29
7.79
5.82
3.99
4.18
13.80
5.82
4.71
43
0.03
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
1.36%
1.88%
—
12.50
EPS growth%
36.08
33.70
36.64
34.31
32.21
29.61
32.13
30.98
30.01
27.33
7.29
30.01
32.17
14
0.02
Bookvalue per sh$
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.01
10.12%
12.30%
—
0.02
FCF per share$
0.04
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.02
9.58%
7.93%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.33%
(2.73%)
—
20.89
Div yield (avg)%
28.59
30.86
28.78
31.07
33.50
33.36
31.52
33.60
36.29
34.00
3.97
33.60
32.44
6
25.92
Payout ratio%
18.30
17.63
18.38
19.72
16.78
15.88
16.13
16.00
13.98
12.52
28.72
15.88
16.46
57
0.486
Shares (diluted)B
0.947
1.117
1.105
1.061
1.158
1.149
1.160
1.303
1.410
1.370
0.507
3.42%
5.15%
62
20.96
Buyback yield%
16.38
16.61
18.76
17.50
14.88
13.19
13.21
15.96
13.34
12.89
19.51
13.21
15.42
71
1.291
D/E ratiox
1.583
1.648
1.695
2.063
2.021
2.460
2.917
3.477
3.771
4.196
0.942
3.477
2.262
15
5.989
Enterprise value$M
56.42
52.34
59.91
69.49
75.22
86.49
100.7
112.3
127.5
130.1
28.22
11.58%
8.98%
83
7.386
LT debt$M
62.05
70.56
83.07
79.55
87.13
98.39
112.6
126.5
129.7
126.0
27.29
7.66%
9.21%
14
Revenue
$49.59M
0.79%
1.00×
Cost of revenue
$34.71M
0.83%
1.00×
Operating expenses
$10.24M
0.91%
1.01×
Property and equipment
18.30%
Spread over hurdle
(2.20%)