9.315
Revenue$M
4.773
5.108
5.410
5.755
6.323
6.801
7.203
7.813
8.438
8.903
9.636
7.08%
7.30%
42
23.36
Revenue growth%
19.93
17.07
19.52
21.60
21.17
20.10
20.47
20.91
23.13
20.20
23.74
20.47
20.34
28
29.29
Gross margin%
25.96
28.81
30.02
28.16
27.71
25.49
25.88
24.81
26.36
24.79
5.48
25.49
26.16
41
5.58
Operating margin%
13.64
16.58
19.14
18.38
17.27
17.31
14.96
14.91
17.72
16.46
27.39
16.46
16.92
45
5.52
Net margin%
29.18
26.75
26.78
26.75
26.37
26.68
28.02
29.24
27.46
28.05
14.36
28.02
27.12
68
35.84
P/E ratio (avg)x
17.02
16.50
14.63
15.31
14.32
15.22
16.33
17.60
18.94
20.21
19.84
17.60
16.42
56
28.54
EV/EBITx
25.01
24.89
25.44
25.50
29.70
34.35
35.24
35.86
37.49
38.19
12.23
35.86
32.02
60
14.64
FCF yield (avg)%
25.30
26.31
26.23
25.55
26.18
23.61
24.43
23.33
24.65
25.33
18.18
24.43
25.31
71
22.91
FCF margin%
5.89
4.85
7.50
7.26
6.08
5.05
5.77
7.51
7.72
9.81
19.94
7.51
6.67
16
0.258
FCF / Net incomex
1.144
1.057
1.157
1.214
1.223
1.188
1.157
1.311
1.333
1.417
1.640
1.311
1.201
87
16.29
ROIC%
13.70
15.89
13.09
15.09
17.41
20.12
22.11
20.83
19.32
18.81
11.81
20.12
18.11
88
5.91
Return on equity%
15.03
14.25
17.23
20.13
18.76
17.53
19.29
21.85
20.95
18.70
2.21
19.29
18.73
89
18.48
Return on assets%
22.39
24.81
24.80
24.12
22.76
24.95
23.11
20.15
19.91
19.75
23.53
20.15
22.93
81
0.08
EPS$
0.09
0.09
0.09
0.10
0.11
0.10
0.11
0.13
0.12
0.13
0.09
2.71%
5.15%
—
18.38
EPS growth%
14.02
13.60
12.92
13.45
12.55
14.25
13.31
10.39
11.91
13.51
5.48
13.31
13.38
93
0.07
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
3.12%
0.76%
—
0.05
FCF per share$
0.09
0.09
0.10
0.11
0.12
0.12
0.12
0.14
0.16
0.17
0.07
7.07%
5.61%
—
0.01
Dividend per sh$
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.06
0.05
0.05
0.01
(5.58%)
(1.08%)
—
19.53
Div yield (avg)%
10.52
12.89
14.19
15.70
14.22
15.10
15.25
12.88
11.74
13.70
23.39
13.70
13.94
67
16.12
Payout ratio%
0.77
0.40
0.59
0.40
0.40
3.30
3.56
1.77
2.73
3.40
8.06
3.30
1.27
88
56.04
Shares (diluted)M
57.78
61.38
59.01
59.67
58.12
51.71
45.04
47.18
40.20
36.70
54.42
(8.78%)
(4.50%)
58
15.97
Buyback yield%
27.49
25.22
22.94
20.19
17.66
15.13
15.48
15.32
15.93
17.84
15.73
15.48
17.75
28
0.835
D/E ratiox
0.203
0.191
0.181
0.165
0.168
0.175
0.179
0.172
0.165
0.166
0.708
0.172
0.174
59
3.917
Enterprise value$M
3.183
3.314
3.588
3.484
3.562
3.384
3.866
4.046
3.952
3.821
1.499
1.42%
1.32%
39
4.145
LT debt$M
4.273
4.290
4.107
3.899
3.395
3.406
3.707
3.266
2.960
3.103
7.430
(1.78%)
(3.28%)
41
Revenue
$8.903M
7.30%
1.00×
Cost of revenue
$4.114M
7.39%
1.01×
Operating expenses
$2.187M
7.38%
1.01×
Property and equipment
19.32%