0.455
Revenue$M
3.384
3.562
3.849
4.189
4.537
4.721
4.975
5.318
5.665
6.118
0.471
6.16%
6.80%
73
14.62
Revenue growth%
16.39
18.99
17.34
14.93
15.19
13.57
14.30
16.01
14.23
15.62
3.86
14.30
15.40
17
18.10
Gross margin%
16.17
16.21
17.00
14.52
14.65
12.72
10.25
11.98
11.85
12.99
10.06
11.98
13.76
22
8.22
Operating margin%
20.32
21.53
20.24
22.08
21.03
23.57
23.37
22.80
24.40
25.43
21.93
23.57
22.44
7
8.52
Net margin%
15.35
15.61
14.58
16.78
18.26
16.37
17.52
15.24
15.78
15.09
7.76
15.78
15.69
33
34.67
P/E ratio (avg)x
46.05
49.85
51.88
57.76
63.88
68.22
67.88
75.98
76.80
84.50
28.64
75.98
65.88
79
35.84
EV/EBITx
22.37
24.81
25.24
27.73
31.42
30.26
30.14
34.65
39.19
39.55
29.78
34.65
30.20
54
27.46
FCF yield (avg)%
19.58
17.32
18.11
15.71
16.98
19.56
17.77
18.81
20.38
21.94
7.25
19.56
18.46
18
3.05
FCF margin%
13.25
14.15
11.61
12.41
12.06
9.51
11.75
12.73
13.97
14.94
24.85
12.73
12.57
77
1.714
FCF / Net incomex
1.057
1.126
1.153
1.296
1.520
1.732
1.931
1.936
1.902
2.112
0.828
1.931
1.626
34
29.76
ROIC%
8.53
11.45
11.18
12.20
9.64
7.37
9.23
6.80
5.69
4.80
21.57
6.80
8.88
58
10.86
Return on equity%
16.23
17.05
18.81
20.41
18.95
18.42
19.69
21.91
22.26
19.97
27.15
19.97
19.32
16
17.37
Return on assets%
16.96
16.25
16.48
14.46
11.46
13.77
11.20
14.02
12.46
14.31
27.12
13.77
14.17
30
0.12
EPS$
0.15
0.15
0.16
0.15
0.15
0.14
0.14
0.13
0.13
0.14
0.14
(2.26%)
(0.17%)
—
19.32
EPS growth%
2.31
0.75
3.08
1.89
4.67
2.94
2.23
3.93
6.34
8.49
16.79
3.93
3.01
16
0.30
Bookvalue per sh$
0.16
0.18
0.17
0.16
0.15
0.13
0.12
0.11
0.11
0.10
0.21
(7.88%)
(4.10%)
—
0.54
FCF per share$
0.56
0.56
0.63
0.66
0.72
0.72
0.75
0.84
0.95
1.02
0.22
7.12%
6.88%
—
0.51
Dividend per sh$
0.29
0.28
0.25
0.26
0.25
0.26
0.26
0.24
0.24
0.27
0.47
1.09%
(0.57%)
—
20.08
Div yield (avg)%
20.87
22.08
19.64
22.54
22.99
20.55
20.88
20.60
20.09
17.92
27.65
20.55
20.74
39
22.08
Payout ratio%
24.43
26.34
25.72
24.34
22.37
24.92
27.78
28.71
28.35
28.73
4.97
28.35
26.03
14
6.158
Shares (diluted)M
4.715
4.745
4.798
5.329
5.011
4.789
4.849
4.378
4.606
4.960
6.094
(0.20%)
0.20%
32
23.75
Buyback yield%
22.68
24.36
25.66
25.45
23.24
25.30
24.73
25.46
28.23
25.75
4.15
25.46
25.38
39
0.647
D/E ratiox
1.798
1.981
2.026
2.206
2.511
2.664
2.624
2.446
2.254
2.562
0.869
2.562
2.350
86
0.358
Enterprise value$M
3.064
3.262
3.125
3.258
2.849
2.762
2.429
2.543
2.300
2.487
4.893
(2.68%)
(3.51%)
83
1.129
LT debt$M
7.249
7.281
7.529
8.322
9.703
11.10
12.71
15.14
17.16
17.85
4.145
12.97%
10.44%
77
Revenue
$6.118M
6.80%
1.00×
Cost of revenue
$4.250M
7.06%
1.02×
Operating expenses
$1.186M
5.86%
0.92×
Property and equipment
20.30%
Goodwill & intangibles
17.93%