2.414
Revenue$M
2.030
2.245
2.416
2.605
2.803
3.035
3.347
3.699
4.055
4.359
2.475
9.23%
8.70%
31
16.51
Revenue growth%
11.94
10.50
9.44
11.29
9.98
11.14
10.92
10.11
8.91
6.23
4.51
10.11
10.30
91
25.92
Gross margin%
24.67
26.66
28.12
30.85
33.37
30.72
28.32
28.56
30.11
29.34
29.17
29.34
28.95
93
9.36
Operating margin%
18.59
17.03
14.17
16.11
13.84
12.97
12.57
14.51
11.78
13.03
18.56
12.97
14.01
41
29.51
Net margin%
29.76
32.46
32.86
29.91
29.70
32.54
33.66
35.01
35.57
37.18
10.35
35.01
32.70
28
17.75
P/E ratio (avg)x
13.87
15.61
14.57
14.77
14.06
12.82
12.82
11.43
11.48
10.88
25.36
11.48
13.35
91
8.613
EV/EBITx
21.62
21.76
21.67
23.38
24.92
29.65
31.22
35.34
35.57
41.56
34.62
35.34
27.28
81
2.13
FCF yield (avg)%
21.01
22.80
22.13
21.13
23.73
21.67
21.59
24.20
22.77
20.32
13.98
21.67
21.90
40
2.74
FCF margin%
0.40
0.40
0.40
0.40
2.19
4.47
4.46
3.96
6.59
5.39
7.05
4.47
3.08
10
1.638
FCF / Net incomex
1.952
2.019
2.051
2.015
2.140
2.173
2.438
2.823
2.911
3.056
1.700
2.823
2.156
62
25.60
ROIC%
11.66
11.53
9.14
8.05
6.39
7.69
8.36
7.77
6.17
3.82
11.68
7.69
7.91
70
20.81
Return on equity%
2.68
1.66
1.32
2.32
3.19
3.16
5.76
2.83
5.07
6.44
28.73
5.07
3.00
39
5.87
Return on assets%
21.99
21.25
22.92
22.01
21.67
18.83
20.63
18.64
19.35
18.27
22.85
18.83
20.94
46
0.08
EPS$
0.19
0.21
0.20
0.20
0.19
0.21
0.23
0.24
0.28
0.28
0.09
7.24%
4.23%
—
28.59
EPS growth%
21.21
22.11
19.45
21.00
21.42
20.44
23.40
25.16
24.65
27.14
17.26
24.65
21.77
15
0.06
Bookvalue per sh$
0.12
0.12
0.13
0.12
0.12
0.13
0.13
0.12
0.11
0.10
0.12
(3.48%)
(2.32%)
—
0.02
FCF per share$
0.19
0.22
0.22
0.25
0.25
0.29
0.31
0.32
0.34
0.41
0.09
10.79%
7.91%
—
0.03
Dividend per sh$
0.08
0.09
0.08
0.08
0.09
0.08
0.08
0.08
0.08
0.08
0.05
(2.41%)
(0.44%)
—
23.96
Div yield (avg)%
0.96
2.50
0.95
0.40
2.34
3.30
5.49
7.54
10.16
12.73
8.06
7.54
2.90
6
18.13
Payout ratio%
3.90
3.48
2.01
2.26
4.55
5.51
4.81
2.39
1.36
2.95
4.65
2.95
3.22
63
8.501
Shares (diluted)M
13.10
13.11
13.65
13.51
15.73
16.47
16.05
17.91
19.80
21.60
8.593
6.54%
6.88%
49
26.88
Buyback yield%
21.69
23.60
26.26
24.74
25.97
28.79
29.21
29.38
30.94
33.69
26.26
29.38
27.53
27
1.183
D/E ratiox
1.882
2.044
2.277
2.270
2.194
2.513
2.901
2.810
2.986
3.107
1.332
2.901
2.395
87
2.423
Enterprise value$M
2.179
1.907
1.845
1.962
1.877
2.000
2.164
2.066
1.816
1.802
1.613
(0.82%)
(2.26%)
12
3.286
LT debt$M
1.755
1.912
2.092
2.008
1.896
1.877
1.891
1.772
1.761
1.679
2.246
(2.41%)
(1.17%)
55
Revenue
$4.359M
8.70%
1.00×
Cost of revenue
$2.545M
8.53%
0.99×
Operating expenses
$0.449M
8.51%
0.98×
Property and equipment
15.80%