35.08
Revenue$M
35.67
36.76
39.26
40.37
43.09
45.14
47.77
50.02
52.07
54.60
37.33
4.85%
4.94%
70
24.44
Revenue growth%
14.72
17.60
15.43
13.64
14.72
13.57
15.71
18.18
18.48
17.64
22.06
17.64
15.57
53
10.02
Gross margin%
16.63
16.50
15.35
14.93
14.54
13.05
11.77
10.16
11.19
12.18
11.27
11.77
13.80
82
4.88
Operating margin%
23.34
24.28
22.14
24.98
23.00
25.93
26.48
26.23
23.71
24.01
13.07
25.93
24.14
56
6.75
Net margin%
22.72
20.22
19.88
20.91
22.90
22.12
19.31
16.98
19.32
20.12
27.79
19.32
20.17
92
11.33
P/E ratio (avg)x
23.67
21.70
20.31
19.68
17.00
18.11
16.53
14.53
12.31
12.56
26.17
14.53
17.55
45
27.71
EV/EBITx
29.69
33.09
36.96
43.07
48.89
56.12
57.90
62.58
72.57
72.50
8.295
62.58
52.51
49
18.95
FCF yield (avg)%
27.43
24.55
24.53
26.39
28.36
26.79
28.54
31.32
30.62
28.04
23.01
28.54
27.73
89
24.72
FCF margin%
6.37
3.62
5.49
3.22
0.46
1.14
0.40
3.09
5.61
5.38
20.28
3.09
3.42
26
1.243
FCF / Net incomex
1.528
1.749
1.952
2.058
2.134
2.245
2.211
2.380
2.355
2.775
0.384
2.355
2.172
16
22.90
ROIC%
1.18
0.52
0.40
1.25
1.46
0.40
0.40
1.79
0.89
3.85
29.00
0.89
1.03
47
9.55
Return on equity%
29.71
32.03
29.86
32.48
34.77
37.68
40.49
42.03
41.62
39.78
13.32
40.49
36.23
62
16.83
Return on assets%
9.79
11.62
10.38
8.53
10.71
8.76
6.14
3.23
1.95
0.54
11.11
3.23
8.65
66
0.17
EPS$
0.05
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.19
4.57%
2.64%
—
3.00
EPS growth%
10.69
9.89
8.73
6.94
5.28
3.37
1.87
3.00
3.37
2.59
7.21
3.00
4.33
81
0.22
Bookvalue per sh$
0.16
0.15
0.17
0.18
0.17
0.19
0.20
0.23
0.23
0.24
0.03
6.26%
5.62%
—
0.20
FCF per share$
0.20
0.21
0.22
0.26
0.29
0.30
0.31
0.35
0.34
0.36
0.21
4.75%
6.91%
—
0.11
Dividend per sh$
0.21
0.25
0.27
0.31
0.37
0.36
0.39
0.39
0.45
0.45
0.23
4.08%
9.25%
—
23.73
Div yield (avg)%
12.51
11.41
11.50
11.11
10.40
7.73
9.31
11.06
10.42
8.33
6.47
9.31
10.74
5
5.41
Payout ratio%
23.20
20.73
18.83
16.16
16.01
16.67
16.36
18.05
19.78
19.10
23.65
18.05
18.44
47
147.6
Shares (diluted)M
161.3
179.9
174.6
195.2
201.1
196.8
193.2
205.9
198.6
189.9
152.6
(1.14%)
2.71%
91
5.79
Buyback yield%
28.52
27.87
28.77
30.25
31.05
32.68
32.32
33.97
36.95
36.75
13.74
33.97
31.68
89
1.204
D/E ratiox
1.217
1.185
1.243
1.398
1.604
1.690
1.898
2.048
2.371
2.754
1.462
2.048
1.647
24
10.04
Enterprise value$M
43.54
44.73
46.09
46.88
45.42
39.78
38.04
38.94
41.53
43.44
23.89
(0.89%)
(0.74%)
19
60.61
LT debt$M
6.005
6.040
6.279
6.494
6.743
6.931
7.374
8.098
7.223
7.927
27.62
3.29%
1.75%
19
Revenue
$54.60M
4.94%
1.00×
Cost of revenue
$27.94M
4.71%
0.98×
Operating expenses
$11.44M
5.09%
1.01×
Cash and investments
15.13%