16.49
Revenue$M
39.28
39.24
39.67
40.43
40.33
40.57
41.29
41.01
41.64
18.24
20.66
0.59%
0.52%
91
12.94
Revenue growth%
19.19
20.69
21.57
23.32
21.48
20.35
22.93
20.09
18.57
4.99
29.32
20.35
20.52
35
11.70
Gross margin%
7.70
9.68
8.58
5.79
8.44
8.82
7.39
7.98
8.48
27.98
20.95
8.44
8.21
54
24.79
Operating margin%
18.48
17.65
19.67
18.08
18.61
20.62
22.14
24.88
27.35
7.98
7.30
22.14
19.88
51
14.71
Net margin%
21.99
23.03
22.60
25.45
27.09
24.21
25.52
26.26
27.54
23.62
28.18
26.26
24.83
61
17.20
P/E ratio (avg)x
24.96
25.43
24.66
24.74
22.96
23.61
25.77
24.42
25.15
21.03
33.69
24.42
24.70
77
37.59
EV/EBITx
45.25
48.90
52.47
61.76
71.33
81.98
79.70
88.84
104.6
17.85
29.06
81.98
66.55
63
7.40
FCF yield (avg)%
14.11
15.12
12.15
12.36
13.03
15.62
15.13
17.31
20.17
22.85
3.24
15.62
14.61
24
19.03
FCF margin%
16.51
14.94
17.23
16.59
19.06
16.88
19.03
18.77
20.82
5.67
26.45
19.03
17.06
89
0.638
FCF / Net incomex
0.433
0.390
0.391
0.364
0.370
0.385
0.366
0.381
0.370
1.541
0.685
0.370
0.383
86
22.46
ROIC%
19.83
19.52
22.29
23.00
23.51
23.17
20.77
21.35
21.50
25.53
29.48
21.50
21.43
52
14.39
Return on equity%
17.50
15.96
17.93
20.08
18.26
20.49
18.54
18.98
17.38
2.73
13.51
18.54
18.40
47
2.16
Return on assets%
27.95
30.65
30.83
31.37
34.20
31.40
29.52
29.66
30.78
19.71
3.33
30.78
30.72
46
0.02
EPS$
0.08
0.09
0.08
0.09
0.08
0.09
0.09
0.10
0.10
0.02
0.02
1.81%
1.59%
—
6.48
EPS growth%
28.43
30.85
28.74
28.60
26.63
26.26
23.65
21.92
21.08
2.62
9.63
23.65
26.44
40
0.12
Bookvalue per sh$
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.05
0.12
(1.91%)
0.43%
—
0.05
FCF per share$
0.20
0.23
0.25
0.26
0.28
0.29
0.32
0.35
0.40
0.05
0.06
9.46%
7.93%
—
0.10
Dividend per sh$
0.08
0.08
0.08
0.07
0.07
0.08
0.08
0.09
0.09
0.11
0.12
4.72%
0.49%
—
4.53
Div yield (avg)%
1.95
1.51
1.18
3.66
2.51
3.77
3.65
6.25
4.73
3.78
20.67
3.77
3.08
48
17.79
Payout ratio%
9.37
10.45
10.06
9.12
11.20
10.44
8.53
6.94
4.65
24.63
21.17
8.53
9.25
69
204.2
Shares (diluted)M
323.7
361.8
413.1
444.6
489.0
558.9
511.1
570.0
539.7
199.6
195.1
3.95%
6.84%
63
16.69
Buyback yield%
21.72
20.42
20.14
20.32
19.46
21.70
23.30
23.89
22.80
4.79
11.01
22.80
21.06
15
0.896
D/E ratiox
0.624
0.572
0.608
0.602
0.663
0.677
0.691
0.741
0.767
1.419
0.156
0.691
0.670
91
11.18
Enterprise value$M
13.58
14.29
14.71
17.67
20.55
20.38
20.14
20.31
21.17
21.59
1.437
3.69%
7.88%
23
29.12
LT debt$M
25.08
28.71
30.06
27.61
29.19
29.83
30.00
27.38
27.76
32.33
19.32
0.11%
0.65%
75
Revenue
$41.64M
0.52%
1.00×
Cost of revenue
$29.15M
0.78%
1.03×
Operating expenses
$6.342M
0.35%
0.98×
Property and equipment
17.15%