0.346
Revenue$M
2.553
2.685
2.789
2.919
3.064
3.213
3.340
3.418
3.579
3.750
0.359
4.12%
4.17%
92
19.28
Revenue growth%
4.91
5.53
5.53
3.74
1.94
2.04
3.06
3.69
2.64
3.60
4.69
3.06
3.64
69
11.47
Gross margin%
17.52
19.46
18.91
18.32
18.14
16.51
15.51
16.37
18.44
17.55
4.21
16.51
17.84
28
4.95
Operating margin%
10.87
13.44
14.00
15.50
18.13
18.81
19.50
19.99
22.01
24.66
21.01
19.99
18.47
33
24.62
Net margin%
17.86
18.54
20.06
17.84
20.42
20.81
23.16
20.88
20.14
22.27
23.65
20.88
20.28
35
18.24
P/E ratio (avg)x
38.97
35.38
36.33
38.13
42.87
45.80
51.52
57.60
58.44
55.16
31.52
55.16
44.33
28
37.05
EV/EBITx
6.420
6.547
5.780
6.285
5.739
5.325
5.709
5.398
5.179
4.748
20.49
5.325
5.724
17
6.54
FCF yield (avg)%
18.23
17.86
19.09
16.23
13.23
12.10
11.26
10.49
9.62
6.93
4.13
10.49
12.67
71
5.26
FCF margin%
3.30
5.29
5.29
7.99
10.32
8.20
6.52
5.62
5.87
8.04
4.00
6.52
6.19
88
0.516
FCF / Net incomex
1.449
1.515
1.521
1.641
1.790
1.888
1.954
1.837
1.660
1.770
1.685
1.837
1.715
84
22.47
ROIC%
12.54
10.67
9.47
8.86
9.08
10.27
8.43
10.09
12.99
11.10
20.20
10.27
10.18
42
3.21
Return on equity%
7.17
6.69
4.73
5.68
8.56
5.58
3.52
4.77
3.71
5.18
27.68
4.77
5.38
50
22.23
Return on assets%
1.44
0.40
0.40
0.40
0.40
0.40
2.68
2.64
0.77
0.40
22.14
0.77
0.40
25
0.20
EPS$
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.07
0.07
0.06
0.21
0.90%
(0.58%)
—
9.70
EPS growth%
20.80
23.11
24.50
25.61
26.44
27.89
30.12
29.69
27.46
27.04
7.45
27.89
26.74
92
0.16
Bookvalue per sh$
0.14
0.15
0.14
0.13
0.12
0.12
0.13
0.13
0.14
0.12
0.08
(0.23%)
(0.67%)
—
0.05
FCF per share$
0.05
0.05
0.06
0.06
0.08
0.08
0.09
0.09
0.10
0.11
0.05
7.37%
8.54%
—
0.13
Dividend per sh$
0.26
0.30
0.30
0.35
0.36
0.37
0.42
0.43
0.41
0.44
0.07
3.89%
5.94%
—
11.56
Div yield (avg)%
22.55
25.29
24.16
23.81
22.22
20.42
22.11
23.65
22.19
19.93
4.01
22.11
22.38
68
4.73
Payout ratio%
14.22
16.03
18.78
20.21
22.91
23.68
20.98
21.64
20.53
22.54
22.10
21.64
20.75
56
10.82
Shares (diluted)M
18.13
21.81
26.21
28.70
30.09
33.19
38.17
40.78
46.43
53.17
10.77
12.06%
11.37%
39
2.64
Buyback yield%
13.31
11.84
10.89
11.55
10.31
8.54
10.22
12.81
10.87
13.67
13.18
10.87
11.22
7
1.728
D/E ratiox
1.314
1.243
1.220
1.337
1.184
1.085
1.073
1.092
1.200
1.191
1.226
1.092
1.196
12
0.491
Enterprise value$M
2.967
2.807
3.128
3.318
3.562
3.782
4.235
4.932
4.934
4.709
1.141
5.74%
4.51%
70
2.466
LT debt$M
1.924
2.060
2.022
2.175
2.003
1.887
2.181
2.241
2.389
2.543
0.407
4.89%
2.85%
59
Revenue
$3.750M
4.17%
1.00×
Cost of revenue
$1.958M
4.00%
0.98×
Operating expenses
$0.546M
4.19%
1.00×
Property and equipment
15.39%