4.030
Revenue$M
6.034
5.949
5.996
6.088
6.219
6.216
6.277
6.413
6.599
6.506
4.392
0.91%
1.04%
31
22.29
Revenue growth%
7.37
7.35
6.47
5.79
4.08
5.61
5.46
5.15
8.03
6.88
15.56
5.61
6.13
56
20.53
Gross margin%
16.45
17.80
17.28
20.00
21.06
23.13
22.22
24.11
21.13
20.65
11.99
22.22
20.86
79
26.74
Operating margin%
21.43
20.63
18.20
20.18
19.79
19.96
18.12
16.14
16.26
14.40
21.53
16.26
18.99
24
29.98
Net margin%
14.77
12.29
9.89
8.43
8.03
9.87
7.53
8.82
6.92
9.36
29.32
8.82
9.09
43
27.36
P/E ratio (avg)x
29.41
30.04
28.02
30.92
29.64
30.90
33.11
32.30
32.09
32.34
7.392
32.30
30.91
57
27.82
EV/EBITx
19.20
18.74
20.45
20.97
24.59
27.77
27.97
30.74
29.90
32.99
25.55
29.90
26.18
75
13.09
FCF yield (avg)%
1.10
0.40
0.40
3.04
0.40
0.40
0.40
0.40
1.49
2.96
3.82
0.40
0.40
9
22.09
FCF margin%
30.11
29.34
30.66
28.16
27.49
25.40
25.17
26.48
26.40
23.77
4.37
25.40
26.98
37
0.750
FCF / Net incomex
0.467
0.466
0.466
0.505
0.534
0.555
0.576
0.612
0.693
0.719
1.412
0.612
0.544
33
10.04
ROIC%
19.61
21.86
22.12
20.20
21.95
20.87
22.78
22.99
22.80
25.10
17.23
22.80
22.04
52
27.10
Return on equity%
2.30
1.56
3.23
2.36
1.76
1.43
1.33
0.40
0.51
1.71
29.62
1.33
1.63
27
27.58
Return on assets%
20.61
22.18
20.88
23.20
22.06
22.45
24.17
24.33
27.09
25.36
8.23
24.33
22.82
74
0.08
EPS$
0.10
0.10
0.12
0.14
0.13
0.14
0.16
0.16
0.15
0.17
0.09
5.56%
6.33%
—
5.26
EPS growth%
25.66
24.53
25.97
25.14
27.82
27.26
24.26
23.40
25.92
24.96
21.03
24.96
25.40
22
0.11
Bookvalue per sh$
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.08
0.51%
2.89%
—
0.10
FCF per share$
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.02
0.02
0.09
(2.78%)
(4.70%)
—
0.07
Dividend per sh$
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.07
0.11
0.12%
2.45%
—
5.93
Div yield (avg)%
12.93
14.78
14.83
16.31
14.05
16.62
13.77
11.94
12.41
13.30
15.22
13.30
13.91
61
19.56
Payout ratio%
10.44
12.96
13.65
16.61
14.45
11.48
11.99
12.30
9.89
10.62
19.43
11.48
12.15
95
40.85
Shares (diluted)M
55.43
65.87
74.92
80.98
88.46
98.06
114.0
135.7
156.1
171.4
41.22
14.15%
11.56%
36
8.70
Buyback yield%
25.24
24.94
25.31
22.58
20.08
21.42
20.73
22.50
20.83
21.15
11.62
21.15
21.96
21
0.675
D/E ratiox
1.355
1.471
1.335
1.184
1.320
1.237
1.114
1.046
0.955
0.848
1.753
1.046
1.211
7
1.647
Enterprise value$M
4.459
4.806
5.161
4.965
4.307
4.442
4.736
4.711
5.132
5.553
7.324
5.21%
2.98%
61
0.504
LT debt$M
8.889
8.440
8.589
8.665
8.744
8.759
8.004
7.092
6.675
7.386
7.032
(3.32%)
(1.34%)
15
Revenue
$6.506M
1.04%
1.00×
Cost of revenue
$3.514M
0.90%
0.99×
Operating expenses
$1.274M
0.79%
0.98×
Property and equipment
15.45%