8.593
Revenue$M
6.889
7.163
7.546
8.065
8.491
8.850
9.447
9.797
10.34
9.003
9.548
5.09%
5.21%
28
27.68
Revenue growth%
7.62
8.09
7.58
8.72
7.98
6.74
4.38
3.16
5.77
21.50
10.38
5.77
7.16
12
25.15
Gross margin%
3.18
4.62
6.74
6.63
7.67
5.28
6.23
4.68
6.03
26.26
25.42
6.03
5.66
28
16.19
Operating margin%
23.65
22.26
23.50
20.78
21.56
24.24
25.95
23.92
22.24
27.87
3.01
23.92
23.57
85
8.03
Net margin%
10.33
13.30
15.18
16.44
15.85
16.77
16.57
14.01
11.65
25.84
20.96
15.85
14.59
73
23.52
P/E ratio (avg)x
18.49
20.43
19.82
19.77
17.90
18.86
20.09
18.54
16.94
12.71
17.24
18.54
19.27
47
24.17
EV/EBITx
9.210
9.364
9.311
10.07
10.07
11.58
11.55
12.55
13.00
25.27
23.51
11.58
10.07
85
26.63
FCF yield (avg)%
11.71
10.02
11.76
11.29
9.18
7.17
5.02
4.76
5.28
25.39
25.59
5.28
8.96
86
26.01
FCF margin%
13.45
16.29
14.94
13.72
15.34
16.14
13.49
12.70
11.64
3.96
27.47
13.49
13.77
11
0.538
FCF / Net incomex
0.455
0.491
0.507
0.549
0.573
0.543
0.488
0.498
0.513
1.045
1.574
0.513
0.503
22
25.18
ROIC%
20.36
19.91
20.03
21.77
21.40
23.70
22.75
24.99
25.73
11.72
17.21
23.70
22.11
76
9.77
Return on equity%
6.77
8.66
11.35
12.41
14.18
11.25
9.52
8.26
6.16
12.73
21.03
9.52
9.09
58
15.92
Return on assets%
29.50
30.29
33.14
35.87
34.23
35.83
37.28
37.11
39.24
27.63
28.66
37.11
35.03
8
0.13
EPS$
0.17
0.14
0.13
0.11
0.11
0.10
0.10
0.09
0.09
0.14
0.14
(3.57%)
(6.70%)
—
15.76
EPS growth%
15.96
14.95
17.93
17.94
19.50
18.43
21.18
20.38
20.44
25.17
16.41
20.38
18.18
34
0.03
Bookvalue per sh$
0.12
0.13
0.13
0.12
0.11
0.10
0.11
0.09
0.08
0.08
0.06
(6.63%)
(3.61%)
—
0.05
FCF per share$
0.05
0.05
0.06
0.07
0.06
0.07
0.08
0.07
0.07
0.04
0.16
1.87%
3.55%
—
0.06
Dividend per sh$
0.18
0.19
0.18
0.18
0.20
0.21
0.22
0.25
0.26
0.11
0.12
7.26%
3.09%
—
7.76
Div yield (avg)%
8.14
8.79
10.63
11.04
9.07
10.20
11.14
9.10
12.02
29.60
14.30
10.20
9.65
24
22.87
Payout ratio%
22.84
24.60
25.95
26.74
26.65
24.04
23.89
21.85
22.41
13.68
25.84
23.89
24.03
72
46.62
Shares (diluted)M
56.31
52.99
48.04
50.02
53.99
56.89
54.17
58.88
59.45
47.22
47.94
3.52%
1.77%
89
12.47
Buyback yield%
23.44
23.06
21.23
18.56
18.33
18.90
19.34
18.29
17.87
4.44
24.64
18.33
19.12
87
1.684
D/E ratiox
1.077
1.190
1.235
1.188
1.056
1.105
1.033
1.096
1.206
1.271
0.242
1.096
1.100
88
3.383
Enterprise value$M
12.66
14.73
14.78
16.03
15.65
17.93
17.50
17.79
17.71
5.561
4.590
2.02%
3.13%
31
7.622
LT debt$M
9.872
10.00
10.45
10.11
9.510
8.696
9.616
9.070
8.772
11.37
7.517
(2.80%)
0.23%
75
Revenue
$10.34M
5.21%
1.00×
Cost of revenue
$4.815M
5.39%
1.02×
Operating expenses
$2.154M
5.24%
1.00×
Property and equipment
16.35%