18.77
Revenue$M
12.72
13.86
15.13
16.20
17.40
18.63
20.58
22.84
24.84
27.23
20.67
9.38%
8.60%
55
13.57
Revenue growth%
6.53
7.41
10.18
7.32
5.63
7.06
8.67
9.05
6.57
4.53
9.74
7.06
7.19
32
15.69
Gross margin%
8.77
8.40
5.65
5.43
7.91
6.47
7.33
8.63
10.32
9.55
21.20
8.63
8.16
50
13.21
Operating margin%
22.35
22.85
22.01
24.47
25.31
26.26
27.05
26.53
26.93
24.48
2.59
26.53
24.89
44
17.08
Net margin%
12.37
9.58
6.79
8.86
11.23
14.10
15.72
13.41
11.50
9.94
17.99
13.41
11.36
76
30.39
P/E ratio (avg)x
25.69
26.29
24.69
23.86
22.82
20.04
19.70
21.59
18.94
18.74
17.17
19.70
22.21
10
32.04
EV/EBITx
20.61
20.17
22.24
20.65
22.96
25.62
25.70
28.39
27.10
28.61
18.88
27.10
24.29
29
16.43
FCF yield (avg)%
28.55
29.55
28.89
29.21
27.19
28.98
29.20
30.90
28.07
25.12
8.49
28.98
28.94
54
10.34
FCF margin%
17.48
17.38
18.28
20.78
19.71
16.73
14.78
16.34
13.91
12.55
2.53
14.78
17.06
40
0.898
FCF / Net incomex
0.534
0.498
0.461
0.506
0.485
0.450
0.475
0.500
0.470
0.454
1.156
0.470
0.480
53
11.03
ROIC%
12.62
11.13
11.58
13.03
10.37
9.60
10.30
10.75
12.94
12.96
2.21
10.75
11.36
14
14.90
Return on equity%
11.66
9.77
10.66
13.64
15.13
13.51
12.70
13.32
14.21
16.62
6.24
13.51
13.41
5
14.40
Return on assets%
11.79
11.28
11.60
9.84
11.57
10.88
13.58
16.58
16.03
16.23
22.25
16.03
11.69
7
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
2.42%
4.11%
—
16.46
EPS growth%
9.12
10.63
8.10
6.58
7.73
6.42
5.69
7.97
5.74
7.83
9.49
6.42
7.78
71
0.01
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
(5.20%)
1.15%
—
0.02
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
6.44%
4.72%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
7.55%
7.08%
—
7.82
Div yield (avg)%
22.88
22.25
21.90
24.38
24.31
22.72
21.62
22.83
24.62
25.26
3.22
22.83
22.86
35
22.43
Payout ratio%
13.36
15.21
13.35
11.50
12.46
12.01
11.15
11.55
8.73
8.71
13.95
11.15
11.78
7
1.014
Shares (diluted)B
1.151
1.249
1.445
1.610
1.721
1.702
1.957
2.199
2.200
2.117
1.010
4.24%
7.71%
38
15.15
Buyback yield%
23.21
23.44
24.63
25.33
24.57
23.91
21.49
19.41
19.81
20.98
28.93
20.98
23.32
57
0.510
D/E ratiox
0.858
0.818
0.850
0.877
0.908
0.845
0.817
0.910
0.996
0.981
1.547
0.910
0.867
26
11.45
Enterprise value$M
33.36
37.52
40.21
38.74
36.56
35.64
38.03
42.21
44.97
52.24
32.59
7.40%
4.26%
8
11.38
LT debt$M
43.72
50.69
51.66
54.04
63.15
66.95
67.52
72.52
70.82
85.09
18.66
6.14%
8.43%
51
Revenue
$27.23M
8.60%
1.00×
Cost of revenue
$18.05M
8.70%
1.01×
Operating expenses
$4.679M
8.10%
0.95×
Property and equipment
18.88%