7.625
Revenue$M
9.661
9.862
10.43
10.82
11.46
11.85
12.28
12.97
13.34
14.06
8.013
4.18%
4.19%
75
24.68
Revenue growth%
24.07
24.70
24.75
22.54
22.80
24.07
21.50
18.97
18.09
19.50
16.62
19.50
22.67
6
20.89
Gross margin%
8.85
10.79
10.76
12.93
14.69
13.23
15.44
14.31
14.46
13.73
16.40
14.31
13.48
19
28.90
Operating margin%
14.48
13.42
13.72
15.07
14.94
15.71
15.97
17.80
15.10
14.84
26.19
15.71
15.01
90
17.15
Net margin%
25.02
23.80
21.82
22.40
21.20
18.41
18.44
20.24
21.98
19.84
29.67
19.84
21.51
65
29.81
P/E ratio (avg)x
20.23
19.59
20.34
21.44
24.75
24.48
24.78
28.22
32.54
32.53
21.34
28.22
24.61
28
31.26
EV/EBITx
20.79
18.71
16.38
14.16
13.85
12.01
12.93
13.18
12.84
11.06
32.11
12.84
13.51
48
21.73
FCF yield (avg)%
25.98
27.01
27.45
25.01
26.96
27.20
29.70
29.44
31.18
28.30
16.57
29.44
27.33
80
23.73
FCF margin%
21.87
22.46
20.27
20.32
22.21
21.01
22.06
23.19
24.61
26.71
14.32
23.19
22.14
31
0.179
FCF / Net incomex
0.290
0.320
0.310
0.327
0.354
0.326
0.302
0.326
0.357
0.400
0.248
0.326
0.326
70
29.04
ROIC%
3.47
2.75
5.31
4.48
5.28
7.74
8.38
9.22
7.61
7.23
9.60
7.74
6.27
68
15.17
Return on equity%
8.66
6.45
5.41
7.63
5.87
3.07
2.78
5.28
2.57
0.40
7.41
2.78
5.35
84
17.42
Return on assets%
33.36
35.84
34.11
34.19
31.84
32.51
34.99
33.65
34.11
36.14
11.41
34.11
34.11
90
0.09
EPS$
0.17
0.19
0.19
0.19
0.19
0.19
0.21
0.22
0.20
0.22
0.10
3.54%
3.46%
—
8.66
EPS growth%
18.56
17.60
19.79
20.60
19.98
20.56
21.40
20.52
18.64
19.50
6.24
20.52
19.89
37
0.08
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.03
4.94%
5.37%
—
0.04
FCF per share$
0.09
0.10
0.10
0.09
0.10
0.09
0.10
0.10
0.09
0.09
0.12
(0.90%)
0.94%
—
0.15
Dividend per sh$
0.11
0.12
0.11
0.10
0.09
0.09
0.10
0.10
0.10
0.10
0.08
1.19%
(1.82%)
—
7.38
Div yield (avg)%
30.36
28.02
26.58
25.91
27.83
25.97
24.38
22.90
25.77
24.65
24.82
24.65
25.94
61
20.34
Payout ratio%
4.29
5.00
2.02
1.20
2.19
4.41
5.83
3.89
3.38
0.94
18.05
3.89
3.63
18
33.69
Shares (diluted)M
40.70
47.24
45.12
43.78
43.45
41.66
44.31
45.09
52.29
60.54
33.61
6.86%
4.42%
18
6.82
Buyback yield%
33.67
34.29
35.87
34.06
32.70
31.49
30.17
28.55
26.03
26.52
19.72
28.55
32.10
38
1.548
D/E ratiox
1.332
1.257
1.204
1.263
1.318
1.397
1.297
1.331
1.273
1.358
0.296
1.331
1.307
45
6.345
Enterprise value$M
9.993
9.525
10.06
10.42
10.79
11.29
12.22
11.16
12.70
13.13
9.331
4.00%
4.05%
39
1.547
LT debt$M
4.334
4.074
3.981
4.040
4.553
4.340
4.158
4.274
4.413
5.012
3.007
1.94%
1.83%
18
Revenue
$14.06M
4.19%
1.00×
Cost of revenue
$9.439M
4.40%
1.02×
Operating expenses
$2.874M
4.27%
1.01×
Property and equipment
15.37%