9.459
Revenue$M
20.92
22.46
24.49
26.75
29.32
32.15
35.11
38.31
42.51
46.08
9.765
9.46%
9.15%
64
5.50
Revenue growth%
21.44
24.08
21.95
23.35
20.60
17.66
20.20
21.35
20.31
21.01
22.49
20.31
21.18
79
12.37
Gross margin%
21.89
22.68
22.14
20.14
17.64
19.10
18.04
19.86
21.86
19.92
4.66
19.86
20.03
27
8.01
Operating margin%
22.55
25.10
26.94
28.28
28.44
30.44
27.51
24.64
24.12
23.47
5.83
24.64
26.02
78
27.93
Net margin%
4.90
5.28
5.68
7.59
8.63
7.00
7.50
6.33
3.77
6.19
21.31
6.33
6.26
39
18.96
P/E ratio (avg)x
14.55
15.92
14.72
13.74
12.61
13.40
12.82
14.42
14.34
15.72
27.86
14.34
14.38
80
24.19
EV/EBITx
14.30
14.63
14.95
14.78
12.90
11.81
12.42
12.09
11.86
11.02
7.994
11.86
12.66
50
21.61
FCF yield (avg)%
12.96
12.56
15.29
12.43
12.07
14.95
16.62
16.82
14.43
15.95
18.20
15.95
14.69
30
23.13
FCF margin%
12.79
14.66
13.54
13.98
14.25
12.00
12.45
14.41
12.80
9.93
17.95
12.45
13.17
14
1.006
FCF / Net incomex
0.156
0.154
0.153
0.152
0.152
0.154
0.151
0.136
0.131
0.131
1.722
0.136
0.152
35
25.51
ROIC%
2.14
0.58
2.45
1.61
0.40
0.94
0.40
0.40
0.40
0.55
15.80
0.40
0.56
90
11.15
Return on equity%
35.31
36.48
33.82
35.48
38.47
39.85
41.32
39.51
37.97
37.33
17.10
39.51
37.65
16
3.04
Return on assets%
0.40
1.66
0.44
0.40
0.40
0.61
0.40
3.02
5.70
6.80
16.92
3.02
0.53
75
0.08
EPS$
0.14
0.14
0.14
0.14
0.13
0.12
0.11
0.11
0.10
0.09
0.09
(7.61%)
(3.95%)
—
18.53
EPS growth%
13.24
11.10
13.75
12.59
12.23
10.76
13.01
13.53
11.61
11.57
27.43
11.61
12.41
31
0.15
Bookvalue per sh$
0.41
0.49
0.57
0.67
0.70
0.84
0.89
0.92
1.04
1.13
0.15
10.12%
10.93%
—
0.25
FCF per share$
0.14
0.15
0.16
0.15
0.15
0.16
0.14
0.12
0.13
0.13
0.27
(3.54%)
(2.33%)
—
0.17
Dividend per sh$
0.31
0.31
0.37
0.37
0.45
0.44
0.50
0.52
0.56
0.63
0.37
6.97%
8.26%
—
22.81
Div yield (avg)%
3.99
1.13
0.40
0.40
0.40
0.40
2.26
2.96
2.11
4.12
5.75
2.26
1.62
7
20.88
Payout ratio%
5.94
3.85
1.06
1.93
0.40
2.96
0.40
0.40
0.40
0.40
4.71
0.40
0.73
20
27.92
Shares (diluted)M
49.97
54.93
57.18
63.02
71.78
77.21
89.27
103.3
116.3
133.3
28.91
13.18%
11.08%
78
15.15
Buyback yield%
11.76
11.68
9.08
9.38
9.53
8.59
8.51
9.66
12.31
13.04
13.99
9.66
9.60
49
1.193
D/E ratiox
1.548
1.649
1.664
1.750
1.874
2.033
2.058
1.954
2.007
2.066
1.313
2.033
1.914
17
29.93
Enterprise value$M
20.59
20.05
18.35
16.76
14.88
13.40
11.86
12.71
13.32
14.18
41.37
(0.96%)
(5.17%)
72
20.35
LT debt$M
58.41
67.29
77.64
81.73
88.33
86.32
85.68
96.70
107.0
121.1
31.40
6.52%
7.60%
76
Revenue
$46.08M
9.15%
1.00×
Cost of revenue
$26.15M
8.82%
0.97×
Operating expenses
$7.931M
10.12%
1.09×
Property and equipment
15.51%