6.722
Revenue$M
25.36
27.94
30.95
33.71
35.95
39.38
42.00
46.57
50.45
54.56
7.317
8.70%
9.12%
14
27.50
Revenue growth%
20.54
18.34
16.93
16.89
16.01
14.36
14.12
13.03
13.77
13.65
25.54
13.77
15.18
17
15.51
Gross margin%
16.89
19.19
17.14
15.37
14.92
15.12
14.82
11.84
9.17
11.15
26.27
11.84
15.02
53
21.86
Operating margin%
6.57
4.79
6.97
7.57
8.07
8.87
10.15
8.49
5.49
5.79
26.69
8.49
7.27
33
29.57
Net margin%
23.37
23.04
21.16
20.88
21.75
24.73
25.70
27.38
29.85
30.78
27.32
27.38
24.05
27
23.55
P/E ratio (avg)x
44.15
40.62
40.27
45.76
46.40
52.67
50.79
47.26
53.43
58.52
25.67
52.67
46.83
47
37.62
EV/EBITx
29.15
31.09
35.06
39.55
39.98
42.39
46.03
51.93
51.53
55.44
15.48
51.53
41.18
10
19.59
FCF yield (avg)%
18.00
18.38
20.25
21.08
18.14
18.17
15.33
16.03
18.47
17.71
29.80
17.71
18.16
19
3.48
FCF margin%
11.75
9.84
7.60
8.31
7.86
8.86
9.56
6.90
4.05
4.87
5.04
6.90
8.09
47
1.366
FCF / Net incomex
0.478
0.468
0.447
0.444
0.454
0.464
0.497
0.440
0.439
0.483
1.707
0.464
0.459
84
20.65
ROIC%
16.35
13.59
14.02
13.22
16.16
18.35
17.21
18.53
20.92
23.65
13.07
18.53
16.78
47
14.23
Return on equity%
22.12
24.77
25.91
24.64
24.87
22.92
20.47
19.95
19.19
21.22
3.75
20.47
22.52
33
2.16
Return on assets%
15.34
16.33
16.51
16.77
18.84
20.45
22.35
22.20
25.05
25.86
12.83
22.35
19.64
82
0.08
EPS$
0.17
0.19
0.19
0.22
0.21
0.23
0.26
0.30
0.29
0.29
0.08
6.77%
6.79%
—
3.91
EPS growth%
36.50
33.76
32.21
32.81
31.50
28.86
27.01
26.89
28.81
31.69
5.56
28.81
31.59
11
0.02
Bookvalue per sh$
0.22
0.24
0.27
0.26
0.26
0.28
0.33
0.37
0.37
0.41
0.16
10.11%
7.90%
—
0.10
FCF per share$
0.12
0.13
0.16
0.16
0.17
0.17
0.20
0.20
0.23
0.27
0.13
9.49%
8.50%
—
0.10
Dividend per sh$
0.17
0.15
0.17
0.16
0.15
0.13
0.12
0.13
0.13
0.14
0.13
(0.98%)
(2.15%)
—
6.17
Div yield (avg)%
6.08
7.96
9.93
12.52
10.76
10.87
10.04
7.86
8.18
6.60
7.38
8.18
9.05
42
11.89
Payout ratio%
7.15
8.41
6.85
4.28
4.15
5.32
4.47
4.85
4.97
3.13
7.40
4.85
4.91
93
126.1
Shares (diluted)M
144.2
148.7
142.3
141.9
163.6
191.0
214.8
201.4
218.5
220.3
129.2
6.13%
4.94%
76
2.08
Buyback yield%
27.17
28.16
30.05
27.26
28.16
29.12
28.02
30.16
27.37
30.15
5.67
29.12
28.16
17
0.438
D/E ratiox
0.389
0.442
0.475
0.526
0.537
0.578
0.650
0.755
0.807
0.930
0.176
0.755
0.557
25
7.051
Enterprise value$M
27.29
29.21
28.76
29.04
30.70
27.40
24.14
25.68
26.26
26.56
35.23
(2.85%)
(1.26%)
81
40.66
LT debt$M
46.42
44.95
43.22
44.80
40.11
44.49
48.35
52.16
52.67
54.72
8.384
6.41%
1.70%
48
Revenue
$54.56M
9.12%
1.00×
Cost of revenue
$37.72M
9.12%
1.00×
Operating expenses
$9.735M
9.57%
1.04×
Cash and investments
18.27%
Property and equipment
14.40%