15.49
Revenue$M
13.72
14.40
14.72
15.12
15.69
16.56
16.97
17.75
18.77
19.36
16.70
4.28%
3.89%
68
22.37
Revenue growth%
8.71
5.92
6.47
3.78
4.93
3.12
5.14
3.22
4.10
3.94
29.18
3.94
4.51
77
22.42
Gross margin%
21.11
23.03
24.57
23.55
22.41
24.79
22.28
24.86
23.38
23.65
4.99
23.65
23.46
57
29.88
Operating margin%
25.72
27.68
24.86
26.69
25.75
27.68
25.46
26.83
26.20
25.09
24.57
26.20
25.98
60
29.58
Net margin%
3.42
5.51
5.42
5.68
3.80
5.61
7.12
4.55
2.61
3.58
8.22
4.55
4.98
92
10.12
P/E ratio (avg)x
17.00
17.31
18.63
19.41
21.79
20.99
19.80
22.87
23.38
24.27
16.16
22.87
20.40
45
37.26
EV/EBITx
16.16
15.84
15.07
17.21
16.47
15.19
15.76
14.58
15.65
16.10
36.11
15.65
15.80
38
27.20
FCF yield (avg)%
8.02
7.76
5.81
5.62
2.69
0.75
1.44
0.40
0.40
0.99
17.19
0.75
2.06
73
5.56
FCF margin%
17.88
15.12
17.56
15.18
17.28
19.84
21.68
20.11
20.86
22.49
25.88
20.86
18.86
69
1.206
FCF / Net incomex
2.214
2.316
2.413
2.763
3.135
3.533
4.089
4.697
4.471
4.521
1.066
4.471
3.334
84
27.35
ROIC%
17.81
20.02
20.28
21.14
21.94
19.14
20.11
19.13
20.16
21.52
8.35
20.11
20.14
57
8.40
Return on equity%
15.31
14.59
14.40
16.73
19.10
18.07
20.54
23.18
25.30
27.23
25.70
23.18
18.59
88
9.01
Return on assets%
19.42
18.39
20.56
19.52
20.36
21.45
21.72
21.30
19.47
19.25
15.98
21.30
19.94
7
0.17
EPS$
0.14
0.13
0.11
0.11
0.12
0.13
0.13
0.13
0.14
0.13
0.18
1.26%
(0.61%)
—
17.66
EPS growth%
17.66
18.42
21.00
22.73
21.04
20.56
20.62
17.80
14.89
16.20
22.56
17.80
19.49
74
0.05
Bookvalue per sh$
0.15
0.17
0.16
0.16
0.15
0.15
0.16
0.17
0.20
0.19
0.22
4.63%
2.93%
—
0.22
FCF per share$
0.35
0.39
0.42
0.42
0.47
0.50
0.59
0.64
0.69
0.73
0.27
9.19%
9.46%
—
0.11
Dividend per sh$
0.21
0.22
0.22
0.25
0.24
0.23
0.26
0.27
0.32
0.33
0.04
6.29%
4.30%
—
5.77
Div yield (avg)%
10.10
13.02
10.84
12.05
11.74
12.64
13.97
16.47
17.28
19.15
12.61
16.47
12.83
69
14.29
Payout ratio%
18.38
19.44
22.34
21.90
24.13
21.54
18.77
19.85
19.94
20.20
25.78
19.94
20.07
24
43.19
Shares (diluted)M
33.90
37.40
36.59
36.82
37.75
33.00
32.39
30.53
26.61
25.05
42.13
(7.87%)
(3.91%)
36
9.18
Buyback yield%
7.07
7.09
8.71
8.01
9.79
11.51
10.53
13.17
13.80
13.06
29.43
13.06
10.16
47
1.751
D/E ratiox
1.730
1.691
1.744
1.987
2.224
2.154
2.032
2.039
2.203
2.314
0.965
2.154
2.035
61
18.63
Enterprise value$M
18.95
19.04
20.19
21.46
23.49
22.29
22.75
20.74
20.10
21.90
10.48
(1.39%)
0.41%
9
9.217
LT debt$M
17.73
18.56
20.79
23.29
22.94
25.08
29.57
34.60
38.05
40.94
9.615
12.28%
9.83%
72
Revenue
$19.36M
3.89%
1.00×
Cost of revenue
$12.71M
3.89%
1.00×
Operating expenses
$2.309M
3.52%
0.97×
Cash and investments
19.31%
Property and equipment
12.99%