0.501
Revenue$M
4.015
4.199
4.476
4.701
4.840
5.087
5.414
5.587
5.975
6.373
0.532
5.66%
5.49%
91
16.92
Revenue growth%
19.32
16.84
14.54
12.94
10.62
10.57
13.23
11.24
13.38
11.87
8.00
11.87
13.09
20
13.10
Gross margin%
23.67
24.86
24.01
22.68
21.53
21.69
19.84
17.30
18.76
21.09
9.85
19.84
21.61
87
8.74
Operating margin%
7.78
7.18
6.94
7.45
7.02
8.41
7.83
9.88
10.24
7.65
19.07
8.41
7.71
24
29.52
Net margin%
29.47
29.04
26.27
26.74
26.41
26.07
23.15
24.18
23.81
21.11
24.93
23.81
26.17
31
21.03
P/E ratio (avg)x
24.02
24.97
23.48
24.93
23.75
24.01
24.17
24.97
24.15
26.53
25.38
24.17
24.16
37
33.24
EV/EBITx
30.25
27.74
25.14
26.62
22.80
20.83
20.76
18.18
18.57
19.83
30.71
19.83
21.82
74
4.02
FCF yield (avg)%
22.78
23.72
25.81
22.85
25.13
22.39
21.90
21.05
18.17
17.14
12.68
21.05
22.58
74
7.43
FCF margin%
25.94
24.22
24.72
21.88
21.06
23.96
25.46
23.45
21.90
22.46
6.81
23.45
23.70
15
1.680
FCF / Net incomex
1.861
1.739
1.604
1.742
1.760
1.997
2.297
2.140
2.046
2.137
1.707
2.137
1.929
72
28.93
ROIC%
4.09
4.18
1.64
1.90
2.02
1.97
0.40
1.88
3.55
3.47
10.51
1.97
1.99
21
26.85
Return on equity%
7.29
5.65
3.96
5.40
7.55
7.14
6.28
6.84
8.28
8.96
22.30
7.14
6.99
52
3.18
Return on assets%
14.77
14.91
14.10
11.56
12.81
11.46
11.53
9.49
8.27
7.19
26.73
9.49
11.54
43
0.28
EPS$
0.15
0.15
0.17
0.16
0.17
0.17
0.17
0.16
0.17
0.18
0.29
1.56%
2.17%
—
15.55
EPS growth%
15.23
14.32
16.93
13.93
13.98
12.42
10.50
13.17
10.76
12.85
25.03
12.42
13.55
44
0.14
Bookvalue per sh$
0.25
0.28
0.31
0.34
0.34
0.34
0.35
0.34
0.38
0.38
0.19
2.46%
4.98%
—
0.44
FCF per share$
0.23
0.21
0.22
0.25
0.27
0.27
0.25
0.24
0.26
0.27
0.33
(0.34%)
1.50%
—
0.63
Dividend per sh$
0.11
0.12
0.12
0.13
0.14
0.14
0.14
0.14
0.13
0.12
0.20
(3.78%)
0.77%
—
11.57
Div yield (avg)%
18.38
17.94
17.11
16.77
17.25
15.11
14.65
15.57
14.50
15.71
16.98
15.11
16.24
34
13.42
Payout ratio%
5.78
3.83
4.58
4.46
5.81
6.02
6.66
6.69
3.78
2.53
22.98
6.02
5.18
25
6.425
Shares (diluted)M
6.164
5.934
5.103
4.728
4.330
4.118
3.536
3.742
4.020
3.583
6.211
(3.71%)
(5.80%)
65
7.30
Buyback yield%
22.40
24.72
27.51
24.54
23.21
23.26
23.30
21.66
20.80
18.33
15.54
21.66
23.23
30
1.213
D/E ratiox
1.582
1.590
1.516
1.701
1.992
2.093
2.338
2.425
2.657
2.631
1.515
2.425
2.042
6
5.036
Enterprise value$M
1.628
1.858
1.875
2.050
2.070
2.289
2.686
2.752
3.019
3.195
3.525
9.07%
7.84%
9
3.489
LT debt$M
5.130
5.155
5.719
5.585
6.306
5.977
6.337
7.105
8.250
9.541
1.085
8.63%
6.20%
74
Revenue
$6.373M
5.49%
1.00×
Cost of revenue
$3.967M
5.48%
1.00×
Operating expenses
$1.424M
5.47%
1.00×
Property and equipment
15.67%