8.416
Revenue$M
14.98
15.37
15.86
15.81
15.90
16.61
17.20
17.85
18.51
19.04
9.408
3.67%
2.86%
79
14.61
Revenue growth%
24.41
22.79
21.78
23.49
23.92
23.66
26.01
24.36
25.31
24.47
29.86
24.47
24.14
32
7.76
Gross margin%
23.75
22.57
21.22
21.00
19.63
17.03
16.48
17.06
16.64
13.90
17.90
16.64
18.35
6
29.43
Operating margin%
9.11
6.52
7.51
5.28
3.89
6.24
9.10
7.13
6.44
6.91
26.35
6.91
6.71
78
6.69
Net margin%
14.09
12.25
13.61
16.18
15.21
14.30
13.52
12.13
12.96
11.06
11.96
12.96
13.57
25
14.92
P/E ratio (avg)x
17.17
16.96
16.29
17.91
16.14
15.38
15.78
14.86
14.53
13.58
15.33
14.86
15.96
21
19.54
EV/EBITx
6.787
6.873
6.417
7.018
6.887
7.179
6.632
7.250
6.931
6.688
21.72
6.931
6.880
33
27.38
FCF yield (avg)%
20.72
21.69
24.21
21.99
19.19
21.25
24.06
26.55
25.90
24.07
9.99
24.07
23.03
16
18.53
FCF margin%
14.78
15.12
16.94
14.33
11.83
10.61
7.95
5.28
3.98
5.54
7.09
5.54
11.22
39
1.294
FCF / Net incomex
2.213
2.320
2.321
2.452
2.774
2.573
3.000
2.831
3.276
3.310
0.909
3.000
2.674
92
2.16
ROIC%
9.69
12.03
14.71
13.61
11.36
11.32
12.18
12.49
9.87
11.34
19.73
11.34
11.70
73
11.81
Return on equity%
23.75
21.97
20.99
22.32
20.20
18.19
21.14
20.12
19.99
19.62
5.91
19.99
20.59
22
15.55
Return on assets%
23.33
24.08
23.01
20.42
23.01
23.47
25.80
23.53
22.82
22.75
12.84
23.47
23.17
20
0.05
EPS$
0.15
0.17
0.20
0.22
0.25
0.25
0.26
0.28
0.32
0.34
0.05
6.21%
9.72%
—
7.66
EPS growth%
16.28
13.56
11.33
12.72
13.89
14.21
11.38
10.65
9.97
12.74
21.18
11.38
12.73
45
0.05
Bookvalue per sh$
0.06
0.06
0.06
0.06
0.05
0.06
0.05
0.05
0.04
0.04
0.08
(5.90%)
(6.46%)
—
0.10
FCF per share$
0.10
0.11
0.12
0.12
0.12
0.11
0.12
0.13
0.15
0.16
0.03
6.75%
5.42%
—
0.07
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
10.56%
6.53%
—
21.22
Div yield (avg)%
13.70
12.39
11.46
13.29
13.05
14.44
12.66
14.71
15.23
13.89
8.98
14.44
13.50
31
22.71
Payout ratio%
25.80
25.13
25.57
26.88
25.66
27.78
29.81
28.64
26.25
26.44
21.96
27.78
26.35
12
33.57
Shares (diluted)M
37.09
40.97
39.69
44.01
41.80
47.85
46.10
52.93
59.79
65.30
32.90
9.33%
5.90%
79
22.07
Buyback yield%
19.66
16.94
18.15
15.23
12.91
11.88
9.49
8.66
5.95
4.17
8.79
8.66
12.40
62
0.529
D/E ratiox
0.228
0.220
0.229
0.225
0.222
0.215
0.205
0.218
0.193
0.180
1.665
0.205
0.219
8
1.256
Enterprise value$M
13.86
14.23
15.49
14.12
14.99
14.08
15.01
13.95
15.07
15.93
2.747
1.22%
2.05%
17
12.54
LT debt$M
17.02
17.94
17.55
17.20
16.60
18.17
19.88
20.93
22.86
22.98
13.47
6.72%
4.74%
75
Revenue
$19.04M
2.86%
1.00×
Cost of revenue
$12.97M
2.90%
1.00×
Operating expenses
$3.179M
2.30%
0.95×
Property and equipment
17.03%