9.223
Revenue$M
127.6
131.9
137.9
144.3
149.0
157.4
167.6
177.6
191.2
206.2
10.06
6.71%
5.67%
19
10.58
Revenue growth%
10.95
12.47
9.95
12.82
10.36
9.91
11.13
9.04
8.88
11.15
4.13
9.91
10.66
56
26.80
Gross margin%
26.00
27.70
30.34
32.38
32.23
33.66
33.49
35.38
32.97
31.84
19.81
33.49
32.30
12
24.90
Operating margin%
25.01
27.35
29.26
30.37
31.78
30.29
29.70
30.37
27.80
25.65
14.34
29.70
29.48
66
11.56
Net margin%
19.37
17.12
14.40
16.29
14.39
14.76
16.62
14.72
13.31
16.30
25.05
14.76
15.52
78
35.39
P/E ratio (avg)x
35.12
40.07
39.29
38.11
37.76
40.80
44.55
48.02
46.19
46.76
20.78
46.19
40.43
70
12.87
EV/EBITx
24.55
25.17
27.81
25.90
26.94
29.98
27.51
29.14
32.63
36.61
14.98
29.98
27.66
25
15.34
FCF yield (avg)%
9.22
11.02
13.43
15.47
18.00
15.99
14.54
17.03
18.12
19.38
14.65
17.03
15.73
11
8.98
FCF margin%
11.52
13.99
14.25
14.84
16.13
15.11
16.18
14.85
15.61
13.23
28.94
15.11
14.85
58
0.198
FCF / Net incomex
1.382
1.533
1.454
1.594
1.809
1.894
2.153
2.222
2.456
2.572
1.346
2.222
1.851
48
4.72
ROIC%
7.51
7.75
7.35
8.27
10.73
8.54
10.37
10.72
11.52
11.88
9.68
10.72
9.45
21
7.85
Return on equity%
21.86
20.15
18.96
18.36
16.12
14.27
11.58
14.42
14.18
15.12
6.85
14.27
15.62
31
23.09
Return on assets%
8.68
10.34
9.62
9.81
12.71
10.78
9.89
10.47
11.89
11.34
24.90
10.78
10.40
73
0.03
EPS$
0.11
0.11
0.11
0.13
0.13
0.13
0.13
0.12
0.13
0.14
0.03
2.20%
2.95%
—
14.20
EPS growth%
12.98
15.31
16.35
14.29
13.93
12.38
11.38
12.57
14.08
12.61
5.62
12.57
13.45
59
0.08
Bookvalue per sh$
0.17
0.16
0.16
0.15
0.16
0.15
0.16
0.18
0.17
0.19
0.10
3.71%
0.69%
—
0.08
FCF per share$
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.08
4.48%
1.59%
—
0.03
Dividend per sh$
0.27
0.31
0.33
0.34
0.36
0.36
0.38
0.41
0.39
0.44
0.10
4.20%
6.20%
—
29.32
Div yield (avg)%
31.08
31.08
30.31
28.72
30.87
33.44
32.43
35.27
32.70
34.50
12.73
33.44
31.76
28
29.58
Payout ratio%
9.96
11.90
13.97
15.33
15.59
18.53
16.34
14.03
14.59
13.40
27.22
14.59
14.31
65
1.075
Shares (diluted)B
1.072
1.042
1.103
1.158
1.036
1.005
0.882
0.863
0.860
0.761
1.032
(5.98%)
(3.07%)
77
29.50
Buyback yield%
7.68
9.00
9.33
10.19
7.78
6.30
7.33
6.99
4.83
2.27
28.98
6.30
7.50
8
1.385
D/E ratiox
1.442
1.364
1.413
1.449
1.399
1.405
1.354
1.346
1.355
1.455
0.190
1.355
1.402
60
32.37
Enterprise value$M
80.10
87.62
87.01
83.09
84.39
78.25
79.57
85.76
84.02
79.29
58.89
(1.24%)
(0.17%)
34
162.7
LT debt$M
96.84
101.7
110.6
100.3
92.15
97.64
91.74
92.85
92.75
99.48
187.4
1.54%
0.59%
42
Revenue
$206.2M
5.67%
1.00×
Cost of revenue
$130.9M
5.77%
1.01×
Operating expenses
$36.87M
5.46%
0.98×
Cash and investments
19.85%
Property and equipment
16.37%