5.832
Revenue$M
12.37
12.87
13.47
13.77
13.92
14.50
14.86
15.01
15.23
15.61
6.161
2.32%
2.50%
23
21.54
Revenue growth%
10.61
9.33
6.78
6.47
5.93
7.94
5.94
7.58
9.82
10.93
28.14
7.94
7.76
39
6.48
Gross margin%
10.63
12.26
12.08
12.53
10.83
9.20
10.11
8.63
11.61
8.96
23.43
9.20
10.73
48
20.86
Operating margin%
18.70
18.29
15.74
13.28
15.18
14.36
12.40
12.53
14.73
11.95
4.95
12.53
14.54
50
2.98
Net margin%
10.07
8.67
8.49
7.42
5.85
5.06
4.97
7.04
9.70
10.54
2.77
7.04
7.96
88
15.38
P/E ratio (avg)x
10.70
10.01
10.83
11.02
10.95
9.754
9.454
9.298
8.705
7.879
6.525
9.298
9.882
23
13.62
EV/EBITx
11.50
12.37
11.96
11.82
13.57
15.32
14.23
15.75
15.41
15.71
36.26
15.41
13.90
45
20.16
FCF yield (avg)%
7.28
9.36
7.57
7.06
8.47
5.67
7.16
6.19
7.17
8.35
4.39
7.16
7.22
67
14.78
FCF margin%
5.54
8.21
10.65
10.73
8.26
7.56
5.93
7.42
4.83
4.38
18.37
5.93
7.49
70
1.214
FCF / Net incomex
0.294
0.314
0.323
0.285
0.297
0.301
0.277
0.267
0.276
0.257
0.999
0.276
0.289
40
29.78
ROIC%
9.40
8.48
6.27
7.74
5.16
8.02
10.77
10.35
13.13
13.58
19.35
10.77
8.94
79
19.14
Return on equity%
11.69
9.33
10.04
7.25
5.79
6.67
6.65
7.23
7.80
8.87
22.97
7.23
7.52
28
16.88
Return on assets%
29.24
28.30
25.32
23.59
22.51
19.81
20.27
23.04
22.05
25.02
27.41
22.05
23.32
60
0.06
EPS$
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
7.98%
9.13%
—
5.58
EPS growth%
12.16
9.50
10.31
12.93
11.30
14.13
13.71
13.23
12.69
13.28
17.14
13.28
12.81
40
0.06
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.07
(2.14%)
(2.07%)
—
0.06
FCF per share$
0.07
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.06
2.27%
1.65%
—
0.08
Dividend per sh$
0.06
0.06
0.07
0.08
0.07
0.09
0.09
0.09
0.09
0.10
0.05
6.03%
6.22%
—
21.38
Div yield (avg)%
31.78
28.81
30.13
31.17
31.59
32.64
35.31
32.32
30.28
28.49
29.82
32.32
31.38
6
26.82
Payout ratio%
30.86
32.46
34.88
34.49
36.71
35.27
36.06
33.74
31.40
33.07
3.67
33.74
34.12
21
87.51
Shares (diluted)M
119.1
130.8
146.8
155.9
173.2
189.6
216.1
214.8
211.7
240.0
87.80
6.74%
7.96%
76
8.66
Buyback yield%
10.91
11.15
8.27
10.97
10.02
8.91
8.60
9.48
12.19
14.81
5.07
9.48
10.46
51
0.696
D/E ratiox
3.416
3.743
4.207
4.455
4.847
5.589
5.750
6.399
6.959
7.405
1.667
6.399
5.218
63
1.052
Enterprise value$M
16.67
16.47
15.80
15.43
14.59
14.58
14.06
15.34
15.43
14.17
1.333
(0.58%)
(1.05%)
21
5.534
LT debt$M
4.936
4.998
5.427
5.718
6.356
6.696
6.877
6.752
6.383
6.875
7.288
1.58%
4.43%
52
Revenue
$15.61M
2.50%
1.00×
Cost of revenue
$7.573M
2.74%
1.02×
Operating expenses
$3.449M
2.27%
0.98×
Goodwill & intangibles
18.12%
Property and equipment
16.41%