133.7
Revenue$M
102.7
109.6
118.2
124.4
132.5
142.7
147.6
155.3
163.8
173.5
146.0
5.55%
5.90%
10
24.21
Revenue growth%
30.06
27.83
25.58
26.36
25.13
22.50
22.51
24.89
24.13
23.03
25.47
23.03
25.01
60
27.14
Gross margin%
25.12
22.45
19.87
20.55
19.91
20.23
18.61
19.75
18.79
16.57
29.72
18.79
19.89
69
10.33
Operating margin%
7.73
8.08
7.38
5.03
4.95
6.86
6.61
8.07
5.09
2.54
18.28
6.61
6.74
20
6.10
Net margin%
20.91
19.35
22.19
24.27
24.98
22.23
23.27
24.02
21.42
22.71
23.84
22.71
22.47
25
26.29
P/E ratio (avg)x
13.26
14.16
16.05
16.13
14.87
14.80
14.96
16.84
18.69
17.72
26.69
16.84
15.51
44
21.99
EV/EBITx
32.86
30.39
27.93
28.16
25.84
26.15
24.88
27.92
30.09
27.32
31.44
27.32
27.92
21
2.79
FCF yield (avg)%
7.18
5.80
6.31
7.42
4.43
3.91
4.99
5.07
7.76
8.08
9.07
5.07
6.05
47
15.35
FCF margin%
22.28
24.76
22.46
20.34
23.04
21.69
19.18
21.97
24.38
22.49
2.08
21.97
22.37
83
1.092
FCF / Net incomex
0.470
0.496
0.504
0.505
0.503
0.473
0.490
0.494
0.489
0.522
1.182
0.490
0.495
60
7.57
ROIC%
20.53
17.56
18.29
16.19
17.70
15.79
13.68
15.38
14.60
14.06
27.21
14.60
15.99
57
28.44
Return on equity%
26.30
24.04
23.63
21.40
19.49
20.28
19.91
20.30
23.00
20.26
26.26
20.28
20.85
45
5.31
Return on assets%
11.41
10.21
12.92
9.93
10.94
11.60
13.50
13.75
13.10
15.19
10.68
13.50
12.26
24
0.02
EPS$
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.02
0.83%
3.86%
—
27.34
EPS growth%
22.85
20.68
20.23
19.54
18.96
17.42
19.40
22.27
23.49
26.38
17.69
22.27
20.46
87
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.77%)
0.78%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.67%
(1.03%)
—
0.01
Dividend per sh$
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.03
(1.15%)
(0.29%)
—
4.77
Div yield (avg)%
3.45
3.11
0.65
1.36
0.40
2.06
3.39
3.91
5.01
6.61
9.80
3.91
3.25
77
7.86
Payout ratio%
34.42
33.12
32.23
31.51
32.85
30.03
28.48
26.62
28.29
27.53
2.98
28.29
30.77
46
1.189
Shares (diluted)B
1.606
1.587
1.859
1.969
2.188
2.538
2.672
2.721
2.943
3.133
1.228
7.44%
7.25%
63
5.79
Buyback yield%
11.51
12.64
15.05
15.29
14.61
12.57
11.82
12.46
14.20
14.14
18.37
12.57
13.39
84
0.186
D/E ratiox
1.858
1.758
1.883
1.932
2.192
2.524
2.796
3.016
2.900
3.349
0.639
2.900
2.358
13
106.3
Enterprise value$M
83.52
77.78
82.73
94.04
102.4
102.7
100.6
97.97
91.82
86.33
60.34
(3.37%)
1.22%
71
47.44
LT debt$M
22.64
21.18
21.96
23.35
20.94
22.28
24.15
22.81
23.95
23.10
85.85
1.99%
0.98%
54
Revenue
$173.5M
5.90%
1.00×
Cost of revenue
$91.05M
6.19%
1.03×
Operating expenses
$31.30M
5.15%
0.93×
Property and equipment
14.80%