40.83
Revenue$M
68.24
68.91
69.16
68.91
68.26
67.66
69.52
69.56
69.65
70.69
43.86
0.70%
0.41%
10
24.88
Revenue growth%
22.68
23.18
26.04
24.56
24.84
25.40
22.82
25.18
22.56
21.63
22.57
22.82
23.87
90
19.29
Gross margin%
17.22
18.00
15.51
18.15
16.21
17.35
19.91
18.57
19.83
18.29
17.35
18.57
18.08
41
12.60
Operating margin%
23.24
21.19
20.99
18.15
17.28
16.63
13.84
15.27
18.26
20.80
7.29
16.63
18.20
91
5.98
Net margin%
23.43
23.06
23.81
23.76
24.85
25.59
27.70
29.43
28.84
29.91
25.37
28.84
25.22
35
29.89
P/E ratio (avg)x
18.35
16.79
17.52
16.02
14.94
15.86
14.82
13.03
11.28
10.41
6.287
13.03
15.40
43
30.99
EV/EBITx
6.932
6.995
6.957
7.381
7.548
7.225
7.971
8.393
7.892
8.603
35.32
7.971
7.464
18
9.03
FCF yield (avg)%
17.01
18.34
18.12
16.17
15.55
17.36
20.33
19.08
21.75
21.46
4.68
20.33
18.23
47
6.50
FCF margin%
13.35
16.08
13.75
13.74
11.77
9.41
10.54
7.77
5.41
8.31
3.46
8.31
11.15
62
0.833
FCF / Net incomex
2.033
2.026
2.162
2.133
2.165
2.455
2.660
2.740
2.590
2.663
0.411
2.660
2.310
11
21.33
ROIC%
17.27
19.08
22.07
23.07
25.54
23.27
23.45
21.16
21.39
19.60
22.50
21.39
21.73
22
13.58
Return on equity%
32.17
30.60
29.74
30.15
27.39
24.64
21.87
24.02
22.14
20.13
7.37
22.14
26.01
53
29.70
Return on assets%
12.38
10.61
7.68
7.17
6.20
8.81
7.91
10.32
12.84
12.66
8.45
10.32
9.57
17
0.29
EPS$
0.11
0.13
0.15
0.16
0.18
0.18
0.18
0.18
0.18
0.19
0.32
0.63%
5.68%
—
18.82
EPS growth%
19.19
16.42
18.76
16.23
13.84
15.99
15.38
14.12
16.65
17.10
10.77
15.99
16.32
58
0.05
Bookvalue per sh$
0.15
0.16
0.17
0.18
0.16
0.15
0.13
0.13
0.15
0.17
0.24
1.31%
1.84%
—
0.13
FCF per share$
0.11
0.12
0.13
0.14
0.17
0.17
0.18
0.21
0.23
0.26
0.29
9.33%
9.26%
—
0.06
Dividend per sh$
0.29
0.30
0.30
0.35
0.40
0.46
0.43
0.41
0.44
0.42
0.05
1.05%
5.41%
—
21.55
Div yield (avg)%
25.20
27.72
30.36
29.22
29.02
27.20
28.88
27.20
29.45
31.55
17.74
28.88
28.95
13
4.26
Payout ratio%
25.97
27.60
28.54
27.37
28.52
26.11
26.31
28.98
26.28
27.39
23.62
26.31
27.38
50
150.4
Shares (diluted)M
167.3
152.6
154.6
159.9
175.7
162.8
160.6
174.6
171.5
181.3
151.7
0.63%
1.75%
86
20.52
Buyback yield%
25.60
26.47
25.62
24.43
25.82
25.26
23.14
24.39
26.12
26.37
10.87
25.26
25.61
69
0.703
D/E ratiox
1.458
1.481
1.399
1.326
1.451
1.550
1.527
1.536
1.445
1.391
0.396
1.527
1.455
79
15.91
Enterprise value$M
6.884
5.832
5.760
5.181
4.895
4.286
3.964
4.029
3.826
3.651
10.59
(5.70%)
(7.32%)
83
20.95
LT debt$M
33.87
33.44
31.39
31.69
30.86
33.90
38.20
38.73
37.76
34.17
41.22
2.06%
(0.47%)
63
Revenue
$70.69M
0.41%
1.00×
Cost of revenue
$45.97M
0.58%
1.02×
Operating expenses
$16.49M
0.33%
0.99×
Property and equipment
17.87%