16.52
Revenue$M
28.51
28.68
28.33
28.60
29.17
29.68
30.36
30.04
30.44
31.49
17.88
1.54%
1.02%
85
24.28
Revenue growth%
24.19
23.33
25.89
28.11
28.72
31.36
32.50
29.68
31.13
29.40
9.18
31.13
29.06
9
29.16
Gross margin%
5.98
5.54
8.33
6.12
6.51
8.17
9.81
11.43
9.75
11.81
7.29
9.81
8.25
14
13.12
Operating margin%
29.41
30.12
32.65
30.48
28.14
30.39
27.77
29.72
27.44
28.67
5.36
28.67
29.56
38
13.39
Net margin%
11.31
9.27
10.43
11.96
13.43
16.24
17.15
17.12
15.90
13.07
29.70
16.24
13.25
16
20.84
P/E ratio (avg)x
12.75
14.17
13.14
13.53
11.86
12.55
11.25
10.47
9.999
9.358
32.73
10.47
12.21
55
18.22
EV/EBITx
41.04
41.82
49.00
56.91
66.38
73.35
78.23
82.56
93.78
91.17
20.94
82.56
69.87
40
15.25
FCF yield (avg)%
7.78
8.65
9.25
8.01
7.43
4.95
6.85
7.36
9.69
7.28
2.66
7.28
7.61
21
11.66
FCF margin%
20.96
21.79
24.43
27.24
29.18
28.77
29.77
29.62
27.08
27.38
22.19
28.77
27.31
37
0.939
FCF / Net incomex
0.203
0.222
0.223
0.215
0.216
0.252
0.295
0.312
0.367
0.377
1.168
0.312
0.237
66
17.87
ROIC%
21.33
22.38
24.12
23.31
21.97
24.19
22.82
21.05
23.06
20.20
23.30
22.82
22.60
41
16.29
Return on equity%
24.51
22.57
20.39
22.72
23.46
25.73
26.63
29.38
32.00
32.45
13.91
29.38
25.12
57
19.34
Return on assets%
6.29
8.68
5.93
7.22
7.17
7.85
7.24
8.40
6.55
8.24
26.23
7.85
7.23
30
0.03
EPS$
0.09
0.11
0.11
0.12
0.13
0.14
0.16
0.19
0.21
0.21
0.04
10.47%
10.43%
—
11.07
EPS growth%
15.99
16.68
14.28
13.78
11.58
9.92
10.69
11.69
14.65
17.08
9.94
11.69
14.03
28
0.09
Bookvalue per sh$
0.10
0.11
0.12
0.11
0.13
0.13
0.13
0.15
0.16
0.17
0.04
5.29%
7.41%
—
0.04
FCF per share$
0.04
0.03
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.09
3.47%
3.65%
—
0.09
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
2.20%
1.89%
—
29.65
Div yield (avg)%
30.42
29.89
31.79
34.27
36.35
33.97
32.21
31.16
29.60
30.22
11.24
31.16
31.48
85
10.02
Payout ratio%
13.66
11.84
9.81
7.67
6.63
6.08
5.15
5.40
8.31
8.85
19.42
6.08
7.99
92
181.0
Shares (diluted)M
196.6
207.1
224.7
200.1
221.4
221.5
244.3
221.7
196.7
177.0
176.6
(4.38%)
(1.03%)
40
13.16
Buyback yield%
26.61
28.43
31.14
28.96
26.47
27.77
30.30
29.68
31.72
32.01
9.00
30.30
29.32
45
1.703
D/E ratiox
0.228
0.238
0.274
0.261
0.252
0.280
0.279
0.300
0.287
0.290
0.498
0.287
0.277
19
18.41
Enterprise value$M
15.55
15.50
16.04
19.22
19.77
19.80
19.44
21.51
23.76
27.69
14.73
6.96%
6.87%
19
9.875
LT debt$M
21.04
21.42
24.12
23.09
26.45
29.64
33.76
37.37
35.91
39.41
5.705
8.30%
7.22%
89
Revenue
$31.49M
1.02%
1.00×
Cost of revenue
$14.16M
0.67%
0.97×
Operating expenses
$7.033M
1.57%
1.06×
Goodwill & intangibles
15.74%
Property and equipment
15.15%