2.673
Revenue$M
4.672
4.649
4.726
4.788
4.818
5.002
5.077
5.129
5.276
5.287
2.918
1.88%
1.52%
9
27.89
Revenue growth%
24.17
23.60
24.01
22.74
23.17
21.29
23.76
24.95
23.55
25.02
25.46
23.76
23.68
89
8.24
Gross margin%
23.55
22.68
22.28
24.99
22.57
21.60
24.13
22.75
23.80
24.58
9.24
23.80
23.15
54
12.09
Operating margin%
7.12
6.30
3.50
1.61
2.73
0.42
0.40
0.70
2.59
5.02
7.45
0.70
2.66
32
9.85
Net margin%
10.00
11.67
13.65
15.82
15.64
17.89
19.06
17.80
16.15
13.79
2.13
17.80
15.73
44
35.14
P/E ratio (avg)x
12.41
12.88
12.05
12.41
11.42
11.85
13.37
13.91
15.87
16.98
31.42
13.91
12.64
38
27.44
EV/EBITx
53.34
52.78
56.70
60.67
58.14
59.15
58.51
58.98
58.32
65.63
32.34
58.98
58.42
69
26.41
FCF yield (avg)%
16.37
18.70
17.52
19.17
16.92
18.62
19.77
19.36
21.61
19.55
29.63
19.55
18.94
42
24.10
FCF margin%
19.99
21.94
24.25
25.62
23.52
21.20
22.13
20.37
19.84
21.75
17.28
21.20
21.84
86
0.266
FCF / Net incomex
1.566
1.885
1.878
2.242
2.688
3.205
3.674
3.712
3.878
4.521
1.580
3.712
2.947
43
6.95
ROIC%
23.83
22.18
24.44
22.88
20.64
17.65
19.21
21.72
20.93
23.24
13.01
20.93
21.95
90
23.72
Return on equity%
11.17
9.21
11.23
10.24
8.09
6.51
5.78
3.98
4.45
4.29
10.56
4.45
7.30
85
7.47
Return on assets%
27.55
28.52
30.65
32.74
31.29
33.76
32.86
31.56
34.43
35.75
8.55
33.76
32.15
71
0.30
EPS$
0.27
0.26
0.25
0.24
0.25
0.24
0.22
0.22
0.22
0.24
0.32
(1.41%)
(0.64%)
—
25.20
EPS growth%
16.03
13.28
16.06
14.50
15.10
13.04
15.15
12.35
9.83
9.82
22.73
12.35
13.89
82
0.40
Bookvalue per sh$
0.32
0.33
0.32
0.36
0.43
0.49
0.56
0.63
0.73
0.70
0.27
10.46%
7.90%
—
0.21
FCF per share$
0.20
0.22
0.20
0.23
0.26
0.29
0.33
0.32
0.31
0.34
0.30
5.41%
7.17%
—
0.24
Dividend per sh$
0.09
0.09
0.10
0.10
0.10
0.10
0.11
0.10
0.10
0.11
0.31
2.16%
0.50%
—
20.94
Div yield (avg)%
13.49
15.24
13.13
12.96
10.69
11.50
11.68
11.27
8.51
5.98
5.91
11.27
11.59
56
14.59
Payout ratio%
9.21
9.84
9.47
8.48
10.57
10.93
8.13
5.92
7.66
9.32
16.25
8.13
9.27
87
11.98
Shares (diluted)M
9.449
8.662
9.293
8.338
8.109
7.841
7.441
7.683
7.875
8.177
12.47
0.17%
(1.94%)
19
17.16
Buyback yield%
20.59
19.47
16.92
15.83
17.53
19.48
19.03
16.68
15.91
16.53
3.20
16.68
17.22
34
0.949
D/E ratiox
0.400
0.398
0.402
0.400
0.361
0.395
0.431
0.392
0.440
0.404
0.852
0.404
0.400
15
4.807
Enterprise value$M
4.762
4.965
4.452
4.297
3.652
3.869
4.165
4.233
4.199
3.751
1.913
0.54%
(1.84%)
60
2.477
LT debt$M
2.881
2.796
2.702
2.438
2.371
2.410
2.102
2.132
2.068
2.173
0.403
(1.73%)
(3.18%)
22
Revenue
$5.287M
1.52%
1.00×
Cost of revenue
$3.167M
1.35%
0.98×
Operating expenses
$0.846M
1.83%
1.03×
Property and equipment
14.33%