5.923
Revenue$M
13.88
14.89
15.49
16.70
17.68
19.16
20.61
22.42
23.45
25.15
6.427
7.30%
6.90%
61
29.41
Revenue growth%
14.21
13.36
14.43
16.02
14.43
15.28
13.04
15.61
16.22
16.68
25.65
15.61
14.85
19
8.03
Gross margin%
18.34
18.36
15.93
14.34
12.96
13.08
13.94
15.03
16.32
15.20
16.59
15.03
15.12
46
5.23
Operating margin%
27.51
26.15
27.91
27.26
24.70
25.25
24.45
24.65
22.57
24.91
23.71
24.65
25.08
19
21.56
Net margin%
4.19
4.32
3.70
1.16
0.40
0.40
0.40
3.36
1.01
1.47
4.71
1.01
1.31
79
27.03
P/E ratio (avg)x
31.88
32.51
39.00
46.11
51.56
61.62
64.08
62.21
65.77
75.05
22.03
64.08
56.59
33
11.22
EV/EBITx
15.50
15.78
16.55
17.90
20.96
23.17
25.12
26.13
25.74
25.00
25.86
25.12
22.07
91
3.30
FCF yield (avg)%
22.86
20.69
21.37
18.42
17.60
15.53
17.71
15.40
13.14
10.73
26.35
15.40
17.65
16
29.52
FCF margin%
1.71
0.40
3.10
5.94
8.61
11.46
9.54
6.85
7.53
9.87
7.68
9.54
7.19
72
1.133
FCF / Net incomex
1.994
2.185
2.069
2.128
2.305
2.088
2.050
2.284
2.287
2.503
0.212
2.284
2.156
44
4.22
ROIC%
6.59
8.82
9.56
11.26
13.08
10.39
7.41
10.00
8.18
5.88
14.25
8.18
9.19
53
9.94
Return on equity%
16.16
14.07
11.31
10.23
10.23
12.03
9.82
7.68
6.80
9.24
25.63
9.24
10.23
67
24.08
Return on assets%
33.43
32.96
33.85
32.67
35.55
35.78
35.16
36.35
39.33
38.31
12.38
36.35
35.35
34
0.11
EPS$
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.12
7.97%
2.90%
—
18.59
EPS growth%
18.97
17.44
15.13
13.40
16.03
18.25
16.82
16.80
15.31
18.28
6.20
16.82
16.81
20
0.07
Bookvalue per sh$
0.08
0.07
0.07
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.10
(2.11%)
(2.10%)
—
0.05
FCF per share$
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.14
(1.80%)
(0.46%)
—
0.10
Dividend per sh$
0.24
0.28
0.33
0.37
0.41
0.41
0.43
0.46
0.47
0.55
0.09
6.12%
9.09%
—
6.99
Div yield (avg)%
22.54
22.27
19.96
22.01
23.20
23.70
22.69
23.87
21.41
20.11
19.09
22.69
22.40
31
11.18
Payout ratio%
1.61
2.94
5.03
6.54
5.07
5.00
4.25
5.20
6.73
6.83
4.87
5.20
5.05
63
62.33
Shares (diluted)M
83.12
94.11
103.6
101.5
113.4
135.2
136.5
144.2
151.5
168.6
62.15
8.26%
8.20%
70
2.94
Buyback yield%
18.20
15.99
16.92
16.47
14.13
13.01
12.53
10.02
12.38
11.69
15.99
12.38
13.57
21
1.144
D/E ratiox
1.809
1.885
1.761
2.001
1.836
1.802
1.955
1.945
2.130
2.414
0.984
1.955
1.915
74
2.397
Enterprise value$M
13.49
14.40
12.77
11.31
12.03
11.87
11.19
10.18
9.458
10.11
10.14
(3.41%)
(2.93%)
23
21.19
LT debt$M
8.425
8.143
8.356
8.701
8.193
8.510
7.648
6.913
6.378
6.160
12.31
(5.55%)
(2.92%)
54
Revenue
$25.15M
6.90%
1.00×
Cost of revenue
$11.29M
6.64%
0.98×
Operating expenses
$5.150M
6.86%
1.00×
Property and equipment
17.78%
Goodwill & intangibles
17.59%