48.41
Revenue$M
96.62
101.9
106.2
109.3
114.6
120.2
126.5
133.7
137.7
142.1
51.30
4.39%
4.30%
85
28.96
Revenue growth%
17.46
14.66
12.38
14.65
15.42
13.49
14.76
15.22
18.18
19.96
26.46
15.22
14.99
43
28.37
Gross margin%
14.60
14.60
15.72
17.83
18.50
17.31
16.37
18.62
19.72
16.99
5.65
17.31
17.15
62
27.57
Operating margin%
20.77
22.18
24.48
27.09
27.33
24.97
22.57
20.94
23.32
23.54
6.03
23.32
23.43
8
21.68
Net margin%
27.96
27.90
30.25
28.67
26.91
24.77
23.41
24.74
26.48
24.94
24.91
24.77
26.70
8
23.28
P/E ratio (avg)x
29.55
28.37
29.46
34.86
36.87
43.67
46.87
52.19
58.03
64.21
8.326
52.19
40.27
76
34.35
EV/EBITx
20.10
17.73
16.64
17.63
16.40
17.53
15.99
16.78
15.97
17.04
27.31
16.78
16.91
36
5.55
FCF yield (avg)%
14.28
15.65
13.64
16.21
14.62
16.30
19.06
20.84
23.56
22.94
9.43
20.84
16.26
9
13.17
FCF margin%
6.97
8.12
8.12
5.32
7.89
8.19
10.18
8.15
10.26
9.25
8.40
9.25
8.14
43
1.363
FCF / Net incomex
2.603
2.983
2.882
2.899
2.828
2.801
3.214
3.469
3.610
3.724
0.338
3.469
2.941
5
20.88
ROIC%
14.64
15.62
14.70
14.24
14.35
13.17
16.08
16.27
14.80
12.21
22.66
14.80
14.67
11
18.70
Return on equity%
21.57
21.73
18.86
20.92
21.52
19.40
17.53
17.95
20.91
21.56
22.04
19.40
20.92
30
10.65
Return on assets%
27.46
25.14
22.69
24.53
22.69
20.82
20.72
19.06
19.16
21.05
19.20
20.72
21.87
20
0.10
EPS$
0.14
0.14
0.15
0.16
0.16
0.15
0.16
0.15
0.16
0.17
0.10
0.63%
2.20%
—
18.42
EPS growth%
30.56
32.98
35.86
36.62
34.04
31.27
30.52
27.99
25.20
28.15
13.45
28.15
30.92
29
0.10
Bookvalue per sh$
0.13
0.14
0.14
0.17
0.18
0.21
0.21
0.22
0.24
0.27
0.09
8.12%
9.02%
—
0.08
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.12
(0.27%)
0.11%
—
0.06
Dividend per sh$
0.08
0.07
0.08
0.08
0.08
0.07
0.06
0.06
0.06
0.05
0.12
(8.55%)
(5.16%)
—
6.37
Div yield (avg)%
3.26
2.41
0.65
1.07
1.71
3.26
3.53
5.84
7.99
7.33
24.89
5.84
3.26
16
20.37
Payout ratio%
11.92
14.11
11.39
13.27
15.46
13.03
12.56
13.86
12.46
14.65
17.58
13.03
13.15
64
390.8
Shares (diluted)M
571.2
624.5
741.9
746.5
883.9
928.4
916.3
971.2
944.8
974.4
392.2
1.97%
5.76%
82
13.54
Buyback yield%
13.95
12.21
10.57
9.83
10.27
10.98
8.13
6.68
9.22
12.20
21.04
9.22
10.42
44
0.450
D/E ratiox
2.323
2.499
2.307
2.566
2.292
2.506
2.754
2.851
2.955
2.941
1.708
2.851
2.536
46
90.13
Enterprise value$M
76.24
85.13
86.93
101.1
115.0
110.8
126.3
128.6
133.6
136.1
56.51
3.43%
5.67%
37
60.21
LT debt$M
257.1
281.4
336.5
337.2
370.2
366.0
417.6
481.9
582.4
606.7
23.20
10.38%
11.01%
25
Revenue
$142.1M
4.30%
1.00×
Cost of revenue
$79.84M
4.19%
0.99×
Operating expenses
$25.77M
4.03%
0.98×
Property and equipment
18.44%