5.056
Revenue$M
29.73
30.30
30.47
30.62
30.99
31.12
32.46
32.66
32.78
33.61
5.435
1.64%
1.21%
48
22.99
Revenue growth%
10.95
9.99
8.17
10.46
11.72
14.05
14.90
15.36
15.76
13.92
18.21
14.90
12.82
89
11.60
Gross margin%
6.33
8.64
8.20
8.46
8.78
10.79
9.26
11.34
14.21
15.13
6.61
11.34
9.02
6
20.26
Operating margin%
13.22
15.51
14.79
14.86
16.74
13.76
13.39
11.08
9.65
7.56
25.76
11.08
13.57
32
17.89
Net margin%
1.31
0.40
0.40
2.56
1.07
0.40
0.40
0.40
1.67
2.04
10.45
0.40
0.73
56
36.39
P/E ratio (avg)x
43.22
48.07
47.65
46.13
50.96
58.68
54.10
61.46
63.32
67.22
19.51
61.46
52.53
18
20.45
EV/EBITx
22.88
21.59
21.62
21.55
19.52
20.24
20.13
21.55
20.43
22.01
7.667
20.43
21.55
91
24.32
FCF yield (avg)%
22.66
25.09
25.22
23.57
21.86
22.14
24.62
23.85
23.64
25.16
13.06
23.85
23.75
21
2.75
FCF margin%
11.93
12.31
14.37
12.84
13.91
15.43
13.27
11.66
10.61
8.07
23.72
11.66
12.57
42
1.447
FCF / Net incomex
0.674
0.755
0.714
0.793
0.772
0.699
0.779
0.769
0.842
0.937
0.375
0.779
0.770
19
2.07
ROIC%
14.42
12.39
11.93
11.37
10.82
9.46
9.42
7.41
7.91
5.18
23.66
7.91
10.14
79
21.06
Return on equity%
16.55
14.99
17.71
20.03
20.30
19.17
18.86
19.61
20.30
20.67
11.98
19.61
19.39
22
11.69
Return on assets%
26.67
23.76
22.72
21.57
21.26
19.67
22.39
21.43
19.57
22.24
28.11
21.43
21.91
27
0.15
EPS$
0.46
0.44
0.43
0.42
0.44
0.50
0.56
0.62
0.62
0.59
0.16
6.00%
2.33%
—
10.05
EPS growth%
23.78
21.16
23.38
22.01
19.97
17.81
16.32
18.73
20.67
23.01
24.93
18.73
20.92
56
0.19
Bookvalue per sh$
0.38
0.40
0.43
0.42
0.46
0.53
0.50
0.49
0.48
0.47
0.35
0.39%
1.55%
—
0.51
FCF per share$
0.35
0.41
0.47
0.56
0.60
0.68
0.72
0.80
0.87
0.89
0.75
8.30%
10.45%
—
0.16
Dividend per sh$
0.56
0.59
0.56
0.53
0.57
0.56
0.48
0.44
0.43
0.40
0.18
(7.08%)
(3.59%)
—
9.77
Div yield (avg)%
27.68
30.42
30.22
31.60
31.30
32.12
31.13
31.51
30.10
29.26
14.41
31.13
30.77
32
24.74
Payout ratio%
27.66
29.93
31.32
29.70
30.21
30.41
29.40
32.39
32.87
30.28
21.81
30.41
30.25
62
33.72
Shares (diluted)M
43.35
47.08
48.28
52.81
55.14
63.62
64.61
66.39
65.39
77.52
32.51
7.05%
6.38%
66
29.58
Buyback yield%
0.40
0.40
0.40
1.42
2.51
3.07
0.40
0.40
0.40
0.40
6.53
0.40
0.40
19
0.471
D/E ratiox
0.556
0.510
0.469
0.461
0.451
0.511
0.462
0.489
0.488
0.510
0.502
0.489
0.488
16
34.27
Enterprise value$M
15.88
15.26
15.23
16.77
16.76
16.38
15.23
13.79
13.37
14.43
40.25
(2.94%)
(0.33%)
76
40.70
LT debt$M
39.28
35.52
34.11
31.64
28.66
27.81
30.83
32.31
36.14
38.28
41.32
5.96%
(0.55%)
18
Revenue
$33.61M
1.21%
1.00×
Cost of revenue
$23.53M
1.21%
1.00×
Operating expenses
$4.400M
2.13%
1.10×
Property and equipment
16.62%