16.24
Revenue$M
13.13
14.32
15.48
16.75
18.38
19.45
21.01
22.91
25.08
27.37
17.47
8.29%
8.16%
44
12.89
Revenue growth%
31.33
33.95
32.32
32.14
29.52
30.66
27.89
27.27
27.84
24.85
29.48
27.84
30.09
23
21.73
Gross margin%
26.85
25.25
24.93
27.41
28.19
27.76
30.15
29.33
26.86
29.21
8.51
29.21
27.58
81
22.20
Operating margin%
15.08
16.27
17.90
17.40
19.80
20.33
19.24
19.02
18.46
15.70
18.38
19.02
18.18
64
5.66
Net margin%
16.31
18.24
15.90
14.35
17.23
17.57
17.74
15.37
13.81
15.76
26.38
15.76
16.10
75
9.169
P/E ratio (avg)x
47.13
43.28
41.31
44.99
42.66
43.22
42.27
39.20
37.71
38.68
30.56
39.20
42.47
56
22.75
EV/EBITx
6.825
7.291
7.916
8.509
9.175
8.656
9.850
10.56
9.829
9.539
22.78
9.829
8.915
24
29.18
FCF yield (avg)%
22.00
19.60
18.33
18.63
18.44
16.20
15.77
17.62
18.88
17.40
25.67
17.40
18.39
43
19.51
FCF margin%
25.98
26.95
29.40
30.59
33.42
33.00
34.74
34.14
34.48
35.77
20.61
34.48
33.21
14
1.371
FCF / Net incomex
0.876
0.846
0.912
0.977
0.898
0.934
0.971
0.910
0.984
1.045
0.874
0.971
0.923
55
28.09
ROIC%
14.99
16.02
18.73
17.44
15.04
15.44
12.89
12.42
10.48
10.57
8.08
12.42
15.01
90
6.68
Return on equity%
8.31
10.87
8.03
8.62
5.93
6.56
7.91
5.09
4.09
6.11
3.30
6.11
7.23
28
12.89
Return on assets%
14.13
14.36
14.44
16.66
17.96
17.51
18.01
19.74
22.66
22.11
9.25
19.74
17.73
60
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.43%
5.87%
—
6.45
EPS growth%
17.57
17.27
17.91
20.45
20.68
18.96
18.16
20.54
21.63
23.20
2.17
20.54
19.70
19
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
—
0.59%
2.96%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.48%
8.29%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.42%
4.06%
—
20.89
Div yield (avg)%
22.29
21.01
20.61
21.06
20.52
18.13
20.67
21.70
19.29
19.08
5.28
19.29
20.64
35
3.11
Payout ratio%
9.50
8.39
10.77
12.06
9.52
11.90
8.90
11.37
11.54
8.88
28.68
11.37
10.14
68
1.690
Shares (diluted)B
1.329
1.474
1.434
1.314
1.183
1.163
1.086
1.022
1.061
1.109
1.742
(1.28%)
(2.91%)
39
11.53
Buyback yield%
21.98
21.52
21.38
22.08
24.45
24.41
24.07
23.14
21.89
24.31
21.34
24.07
22.61
26
0.649
D/E ratiox
2.687
3.046
3.036
3.558
3.410
3.999
3.924
3.721
4.281
4.182
0.386
3.999
3.639
43
1.714
Enterprise value$M
14.39
16.96
17.72
16.97
18.54
19.28
19.51
20.24
20.96
23.13
13.45
4.52%
6.35%
75
16.23
LT debt$M
9.336
10.33
9.893
10.80
11.36
10.89
11.44
11.36
12.23
13.50
7.937
3.53%
4.06%
71
Revenue
$27.37M
8.16%
1.00×
Cost of revenue
$12.28M
8.33%
1.02×
Operating expenses
$6.145M
7.73%
0.96×
Property and equipment
17.33%