0.327
Revenue$M
5.349
5.579
5.794
6.004
6.313
6.589
6.634
6.716
6.778
6.863
0.340
1.68%
2.77%
69
3.03
Revenue growth%
15.10
14.41
16.17
16.18
18.94
16.88
14.42
12.58
12.19
11.41
2.40
12.58
14.76
6
22.90
Gross margin%
2.20
2.40
2.47
2.52
4.21
4.23
7.03
8.84
9.31
9.58
19.71
8.84
4.22
92
16.78
Operating margin%
15.06
14.81
12.20
11.14
13.82
13.40
12.82
10.61
13.28
13.63
19.10
13.28
13.34
48
26.96
Net margin%
17.72
18.72
17.68
17.60
16.17
18.29
20.62
18.37
20.28
21.86
5.92
20.28
18.33
93
21.54
P/E ratio (avg)x
43.91
48.66
44.94
48.61
52.26
53.18
53.70
48.83
43.22
46.53
17.29
48.83
48.64
58
10.80
EV/EBITx
32.71
31.74
33.44
37.38
33.94
36.56
35.55
37.95
41.78
38.39
37.89
37.95
36.05
89
10.05
FCF yield (avg)%
3.03
2.41
0.67
1.64
0.69
0.97
3.83
6.35
6.80
9.79
8.22
6.35
2.72
93
23.04
FCF margin%
18.70
18.23
17.47
17.83
19.53
18.84
18.46
15.75
16.14
14.97
24.78
16.14
18.03
86
0.671
FCF / Net incomex
1.047
1.024
0.989
1.004
1.014
1.085
0.986
1.042
1.114
0.994
1.668
1.042
1.019
27
2.53
ROIC%
0.40
0.40
3.24
3.05
2.38
2.50
4.67
1.72
2.92
0.41
21.94
2.50
2.44
85
29.95
Return on equity%
19.99
17.00
17.81
16.09
15.25
18.05
20.08
20.49
18.21
21.06
14.39
20.08
18.13
48
9.90
Return on assets%
1.25
2.33
1.04
2.86
3.84
1.01
0.40
2.60
2.35
2.36
26.27
2.35
2.34
34
0.42
EPS$
0.65
0.73
0.81
0.86
0.80
0.90
1.01
1.01
0.92
0.95
0.45
3.28%
4.18%
—
23.47
EPS growth%
23.97
23.17
22.99
20.65
19.30
19.58
19.78
20.22
17.44
15.73
9.73
19.58
20.00
80
0.21
Bookvalue per sh$
0.22
0.20
0.20
0.21
0.20
0.17
0.18
0.17
0.17
0.17
0.43
(2.92%)
(2.24%)
—
0.37
FCF per share$
0.31
0.35
0.36
0.37
0.39
0.42
0.42
0.43
0.49
0.55
0.13
7.20%
7.15%
—
0.34
Dividend per sh$
0.49
0.45
0.49
0.50
0.44
0.40
0.36
0.37
0.41
0.37
0.30
(3.22%)
(2.03%)
—
25.57
Div yield (avg)%
14.80
15.45
15.26
14.38
15.44
14.33
12.85
11.36
8.51
8.37
16.28
11.36
14.35
74
7.96
Payout ratio%
7.76
10.28
8.26
5.98
8.73
10.25
7.52
7.55
5.22
7.05
15.51
7.52
7.65
57
7.254
Shares (diluted)M
11.06
11.07
13.24
14.65
16.35
15.99
18.30
21.44
21.54
23.68
7.387
7.68%
8.32%
12
23.06
Buyback yield%
9.79
12.07
12.07
13.87
14.97
16.24
18.38
16.30
14.25
16.28
26.43
16.28
14.61
10
1.034
D/E ratiox
1.360
1.266
1.356
1.165
1.031
0.945
0.958
0.839
0.905
0.964
0.489
0.945
0.997
88
4.957
Enterprise value$M
0.397
0.423
0.389
0.348
0.312
0.283
0.258
0.260
0.282
0.309
3.832
(0.20%)
(2.10%)
39
1.566
LT debt$M
6.862
7.160
7.244
7.684
7.497
7.756
8.281
9.130
9.418
10.12
2.069
6.17%
5.03%
35
Revenue
$6.863M
2.77%
1.00×
Cost of revenue
$4.804M
2.77%
1.00×
Operating expenses
$1.199M
2.30%
0.96×
Property and equipment
19.70%