1.128
Revenue$M
6.496
6.705
6.691
6.694
6.669
6.813
7.116
7.398
7.437
7.710
1.207
2.94%
1.75%
80
7.20
Revenue growth%
11.92
14.65
17.54
17.18
14.38
17.00
19.78
21.79
20.92
22.92
21.42
20.92
17.36
46
10.53
Gross margin%
15.57
15.70
17.19
19.41
18.37
15.44
12.49
9.50
11.76
11.88
17.92
11.88
15.50
52
9.34
Operating margin%
23.77
21.59
22.66
20.84
20.11
17.92
17.75
16.50
13.51
14.10
21.72
16.50
19.02
57
3.97
Net margin%
1.51
2.23
0.40
0.40
0.40
2.33
4.09
4.07
3.70
5.37
19.62
4.07
2.28
77
14.22
P/E ratio (avg)x
22.75
20.29
19.31
20.45
18.06
18.58
19.41
17.44
16.17
15.20
32.32
17.44
18.95
22
19.41
EV/EBITx
25.74
24.78
23.25
22.30
21.07
18.12
17.52
18.90
16.74
15.83
16.64
17.52
19.99
33
2.53
FCF yield (avg)%
11.16
14.08
14.33
12.12
11.18
13.25
15.36
14.38
15.38
13.69
27.58
14.38
13.89
78
25.82
FCF margin%
17.45
16.33
16.60
14.71
13.32
14.36
12.13
13.87
12.09
9.86
16.06
12.13
14.12
82
1.474
FCF / Net incomex
2.201
2.274
2.420
2.874
3.304
3.261
3.617
3.770
4.106
4.468
1.122
3.770
3.282
48
17.98
ROIC%
12.57
11.42
11.33
11.00
10.81
9.40
10.31
8.15
8.18
7.04
13.37
8.18
10.56
38
11.36
Return on equity%
4.77
3.32
6.03
4.78
2.46
4.47
3.96
2.71
3.73
5.40
29.28
3.96
4.22
48
26.83
Return on assets%
13.74
10.90
11.90
10.92
11.27
10.37
11.64
11.72
14.72
14.84
12.63
11.72
11.68
12
0.15
EPS$
0.17
0.16
0.17
0.18
0.18
0.17
0.16
0.17
0.17
0.19
0.16
0.59%
1.68%
—
14.40
EPS growth%
26.48
25.70
28.19
29.82
28.38
25.44
27.12
25.49
26.34
26.96
6.10
26.34
26.72
55
0.09
Bookvalue per sh$
0.04
0.03
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.05
5.49%
2.72%
—
0.12
FCF per share$
0.17
0.19
0.19
0.21
0.23
0.26
0.24
0.27
0.25
0.27
0.05
3.44%
5.15%
—
0.13
Dividend per sh$
0.19
0.19
0.19
0.21
0.20
0.21
0.23
0.23
0.25
0.26
0.10
5.37%
4.71%
—
16.72
Div yield (avg)%
12.25
11.61
9.60
11.54
8.80
8.68
11.38
10.90
8.98
7.16
14.59
8.98
10.25
53
6.31
Payout ratio%
36.09
34.31
35.78
32.91
34.50
33.72
36.15
38.44
37.31
37.76
10.72
37.31
35.93
14
45.32
Shares (diluted)M
48.82
45.15
40.40
39.71
43.13
47.07
48.36
52.61
57.93
61.63
43.66
7.40%
2.39%
14
24.48
Buyback yield%
5.42
8.25
10.79
13.32
12.03
14.14
14.21
16.11
16.97
19.48
3.99
16.11
13.73
17
0.639
D/E ratiox
0.968
0.971
1.052
1.191
1.163
1.214
1.252
1.460
1.702
1.634
0.480
1.460
1.203
22
0.573
Enterprise value$M
3.792
4.053
3.551
3.495
3.660
3.178
2.712
2.507
2.333
2.047
1.455
(10.97%)
(5.34%)
65
6.206
LT debt$M
3.246
3.211
3.323
3.138
3.538
3.284
3.240
3.694
3.896
4.070
5.165
2.85%
3.32%
71
Revenue
$7.710M
1.75%
1.00×
Cost of revenue
$4.917M
1.82%
1.01×
Operating expenses
$1.800M
1.16%
0.94×
Property and equipment
21.38%