0.637
Revenue$M
3.711
3.837
4.051
4.321
4.613
4.974
5.277
5.691
6.020
6.220
0.697
6.16%
6.10%
7
19.00
Revenue growth%
7.41
5.83
3.87
2.22
0.63
1.55
0.45
3.33
3.04
0.49
8.01
1.55
2.63
73
6.03
Gross margin%
22.90
23.95
23.55
23.12
23.19
23.75
26.11
28.92
31.51
33.16
12.59
28.92
23.85
67
20.66
Operating margin%
6.98
5.31
7.07
4.87
4.19
4.28
6.59
6.99
8.10
8.49
21.85
6.99
6.78
29
15.21
Net margin%
15.77
15.92
13.58
14.50
17.21
19.68
21.03
19.21
16.90
19.79
7.44
19.68
17.06
80
30.13
P/E ratio (avg)x
34.38
35.62
35.34
39.56
45.44
51.24
60.66
67.57
72.03
78.75
28.11
67.57
48.34
82
18.82
EV/EBITx
45.64
49.90
60.48
69.77
70.09
68.96
79.91
79.70
81.73
97.89
15.55
79.91
69.93
65
23.22
FCF yield (avg)%
24.80
25.08
26.94
28.19
29.63
28.34
31.02
29.52
31.21
31.92
16.94
31.02
28.93
17
26.78
FCF margin%
28.74
28.64
26.64
27.99
28.73
25.76
23.10
22.59
23.61
23.50
5.38
23.50
26.20
38
1.622
FCF / Net incomex
0.273
0.330
0.391
0.419
0.461
0.470
0.463
0.472
0.489
0.515
0.544
0.472
0.462
73
7.82
ROIC%
8.27
5.67
7.28
5.61
7.98
9.60
10.38
11.74
8.79
6.11
6.64
9.60
8.12
17
13.19
Return on equity%
13.76
12.60
13.57
13.79
16.09
18.99
16.14
16.00
15.65
15.84
12.35
16.00
15.74
12
22.89
Return on assets%
5.22
7.06
8.15
5.89
5.58
6.17
5.36
4.09
4.64
4.09
12.55
4.64
5.47
55
0.29
EPS$
0.80
0.90
0.88
0.90
0.92
1.06
1.23
1.25
1.46
1.65
0.30
12.51%
9.09%
—
21.21
EPS growth%
16.20
13.68
16.29
15.54
13.49
15.07
18.04
19.93
21.14
22.94
13.71
19.93
16.25
23
0.47
Bookvalue per sh$
0.38
0.37
0.39
0.42
0.46
0.52
0.61
0.61
0.68
0.73
0.20
9.70%
6.70%
—
0.47
FCF per share$
0.38
0.38
0.35
0.30
0.29
0.32
0.33
0.32
0.33
0.32
0.63
1.86%
(0.93%)
—
0.76
Dividend per sh$
0.48
0.49
0.49
0.48
0.47
0.43
0.39
0.44
0.48
0.50
0.23
1.26%
1.49%
—
26.91
Div yield (avg)%
9.71
7.02
9.32
9.81
7.80
4.97
6.00
3.66
1.69
2.37
2.37
3.66
6.51
31
21.44
Payout ratio%
4.14
5.58
7.95
8.42
10.58
11.71
10.32
12.51
15.13
14.53
27.74
12.51
10.45
14
7.145
Shares (diluted)M
5.567
4.998
4.674
4.206
4.398
3.816
3.636
3.280
3.319
3.349
6.993
(5.31%)
(5.41%)
81
20.59
Buyback yield%
2.04
4.37
1.97
4.20
2.38
4.89
4.40
7.17
5.35
5.45
14.91
5.35
4.38
40
1.446
D/E ratiox
0.547
0.496
0.450
0.410
0.388
0.388
0.396
0.343
0.346
0.317
1.575
0.346
0.392
80
3.061
Enterprise value$M
1.025
1.143
1.202
1.339
1.423
1.293
1.391
1.435
1.561
1.750
0.715
4.23%
4.28%
15
1.996
LT debt$M
5.880
5.576
5.207
5.354
4.973
5.266
5.281
5.118
4.623
5.193
0.958
0.87%
(0.01%)
46
Revenue
$6.220M
6.10%
1.00×
Cost of revenue
$3.107M
5.81%
0.97×
Operating expenses
$1.480M
6.88%
1.08×
Property and equipment
18.82%