5.609
Revenue$M
4.490
4.813
5.271
5.831
6.232
6.654
7.066
7.598
8.270
8.829
5.955
7.22%
7.88%
80
25.82
Revenue growth%
19.16
18.09
18.70
17.09
19.16
17.08
18.68
18.57
19.69
19.93
16.18
18.68
18.69
93
11.35
Gross margin%
25.42
23.34
23.93
25.49
25.25
26.56
26.42
26.98
25.47
23.58
15.50
26.42
25.44
34
27.33
Operating margin%
0.87
0.84
2.04
1.44
3.79
4.09
3.54
4.57
3.76
4.00
10.72
4.00
3.65
71
6.18
Net margin%
7.32
9.39
8.09
10.96
9.48
9.08
11.11
10.78
12.03
10.79
2.65
10.79
10.13
44
27.71
P/E ratio (avg)x
8.427
7.941
7.474
7.189
6.536
6.270
6.036
5.999
5.793
6.466
7.829
6.036
6.501
36
31.05
EV/EBITx
6.899
6.425
5.902
5.470
5.761
5.702
5.403
5.525
5.615
5.226
26.85
5.525
5.659
28
21.97
FCF yield (avg)%
6.87
9.15
7.92
10.01
12.95
11.31
9.02
8.56
10.48
13.01
14.15
10.48
9.58
20
12.95
FCF margin%
9.39
11.17
9.20
11.41
8.58
8.80
11.22
8.95
10.72
10.93
6.31
10.72
10.06
17
0.121
FCF / Net incomex
1.443
1.430
1.515
1.631
1.624
1.560
1.480
1.459
1.451
1.620
0.530
1.480
1.497
52
10.47
ROIC%
10.02
11.92
11.17
9.73
12.02
11.88
9.17
6.97
8.16
10.07
19.71
9.17
10.05
21
6.01
Return on equity%
20.71
18.87
20.72
22.87
25.13
23.26
25.00
25.59
24.04
25.58
13.34
25.00
23.65
74
22.58
Return on assets%
30.97
33.61
32.65
30.55
28.91
27.11
25.29
22.69
25.66
27.02
24.86
25.66
28.01
6
0.07
EPS$
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.07
5.30%
3.48%
—
11.05
EPS growth%
0.40
0.40
0.84
3.41
2.48
3.34
1.80
4.53
4.09
6.01
7.33
4.09
2.91
70
0.11
Bookvalue per sh$
0.09
0.08
0.08
0.08
0.09
0.08
0.07
0.07
0.07
0.07
0.06
(4.48%)
(3.98%)
—
0.11
FCF per share$
0.08
0.09
0.08
0.08
0.09
0.10
0.11
0.11
0.12
0.13
0.13
6.38%
4.57%
—
0.09
Dividend per sh$
0.16
0.16
0.15
0.16
0.17
0.16
0.16
0.16
0.15
0.17
0.09
0.42%
0.25%
—
17.28
Div yield (avg)%
8.79
10.16
12.26
13.76
11.20
8.29
6.84
8.40
9.29
7.69
25.48
8.29
9.04
38
29.31
Payout ratio%
9.32
9.56
8.26
10.86
12.81
10.92
8.71
9.02
7.66
10.06
10.82
9.02
9.44
81
18.44
Shares (diluted)M
18.17
20.17
20.64
22.17
26.28
24.97
26.03
27.00
29.52
32.69
18.07
4.46%
5.81%
64
14.46
Buyback yield%
10.20
11.03
13.75
15.93
14.08
12.64
12.32
15.22
12.32
11.01
21.46
12.32
12.48
17
0.858
D/E ratiox
0.434
0.432
0.472
0.416
0.390
0.384
0.424
0.400
0.412
0.436
0.490
0.412
0.420
93
10.24
Enterprise value$M
1.175
1.079
0.949
1.025
1.141
1.128
1.152
1.264
1.253
1.388
4.566
4.00%
2.04%
69
7.172
LT debt$M
3.037
2.797
2.799
2.595
2.334
2.027
1.776
1.764
1.903
2.084
2.089
(2.24%)
(4.81%)
62
Revenue
$8.829M
7.88%
1.00×
Cost of revenue
$5.705M
7.87%
1.00×
Operating expenses
$1.091M
8.40%
1.05×
Property and equipment
18.88%