0.750
Revenue$M
3.005
3.129
3.335
3.569
3.826
4.027
4.260
4.600
4.898
0.783
0.919
6.54%
6.78%
57
2.88
Revenue growth%
2.75
3.34
5.15
3.45
2.66
2.29
4.37
2.73
3.20
19.38
20.40
2.73
2.98
94
6.32
Gross margin%
0.50
0.40
0.40
2.69
5.05
5.60
2.85
0.40
0.40
17.05
12.51
2.85
0.45
23
4.51
Operating margin%
18.13
17.53
18.85
18.91
20.75
23.65
24.48
22.90
22.49
22.14
23.83
22.90
20.81
40
13.72
Net margin%
28.97
27.38
28.09
25.50
26.35
28.97
28.45
25.57
24.14
29.67
15.87
26.35
27.30
78
10.97
P/E ratio (avg)x
5.688
6.055
5.504
5.921
5.322
4.616
4.773
4.601
4.502
28.06
20.68
4.616
5.413
6
24.90
EV/EBITx
49.66
50.20
46.32
50.71
56.63
59.76
61.28
66.68
69.49
9.203
34.66
61.28
53.67
85
23.58
FCF yield (avg)%
22.82
22.10
24.50
27.38
28.64
26.58
26.38
29.25
26.57
26.55
19.35
26.58
26.48
71
5.59
FCF margin%
38.79
38.25
39.16
42.11
39.20
41.11
38.87
41.09
40.93
20.40
14.66
40.93
39.18
47
1.789
FCF / Net incomex
1.518
1.621
1.505
1.453
1.541
1.613
1.628
1.718
1.898
1.336
1.042
1.628
1.577
48
26.89
ROIC%
24.90
27.83
27.89
26.56
25.23
27.06
29.97
27.36
24.94
8.41
7.36
27.06
26.81
88
26.76
Return on equity%
9.88
7.01
9.81
9.29
6.67
5.95
4.89
7.59
7.71
22.86
15.05
6.67
7.41
30
5.17
Return on assets%
15.54
17.48
18.32
16.28
18.66
16.97
14.22
16.87
15.73
7.37
28.31
16.87
16.57
31
0.05
EPS$
0.05
0.06
0.05
0.05
0.06
0.06
0.07
0.07
0.06
0.06
0.06
3.57%
0.41%
—
20.70
EPS growth%
24.01
21.38
19.40
19.19
21.77
21.42
23.23
22.02
19.61
27.62
12.86
21.77
21.60
38
0.03
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.03
0.02
13.31%
8.63%
—
0.01
FCF per share$
0.09
0.09
0.10
0.11
0.12
0.14
0.14
0.15
0.16
0.02
0.03
7.57%
6.38%
—
0.06
Dividend per sh$
0.09
0.09
0.10
0.12
0.13
0.12
0.14
0.14
0.15
0.07
0.02
5.67%
5.00%
—
6.26
Div yield (avg)%
19.42
20.43
22.32
22.94
23.90
26.59
27.51
25.99
26.14
26.03
17.40
26.14
23.42
56
7.52
Payout ratio%
23.37
24.72
27.54
25.39
24.70
26.89
25.44
26.01
28.34
4.89
3.70
26.01
25.41
32
17.86
Shares (diluted)M
20.50
20.10
22.30
24.52
26.49
30.04
28.06
29.54
31.93
18.55
17.97
5.42%
6.13%
87
27.05
Buyback yield%
9.59
9.99
11.25
13.90
15.50
15.14
12.41
10.23
9.59
18.73
3.40
12.41
10.88
92
1.672
D/E ratiox
0.576
0.659
0.639
0.710
0.798
0.892
0.916
0.908
0.944
0.864
1.230
0.908
0.754
31
2.372
Enterprise value$M
0.219
0.204
0.185
0.174
0.177
0.182
0.187
0.184
0.176
2.538
0.725
0.27%
(2.61%)
21
2.042
LT debt$M
4.147
3.750
3.914
3.860
4.209
3.788
4.135
3.986
3.959
3.869
2.835
0.51%
0.19%
81
Revenue
$4.898M
6.78%
1.00×
Cost of revenue
$2.906M
6.75%
1.00×
Operating expenses
$0.934M
7.16%
1.04×
Property and equipment
18.31%
Goodwill & intangibles
17.99%