2.598
Revenue$M
3.155
3.372
3.560
3.817
4.209
4.624
4.983
5.448
5.853
6.387
2.685
8.70%
8.08%
39
13.01
Revenue growth%
30.49
30.37
33.18
33.87
31.14
33.81
31.65
32.41
31.10
29.46
19.88
31.65
31.39
12
18.99
Gross margin%
9.40
8.61
9.25
9.44
7.01
8.97
7.59
6.32
7.55
4.71
17.95
7.55
8.10
42
19.32
Operating margin%
13.63
14.43
13.55
12.14
12.45
13.19
12.77
14.65
12.83
14.60
15.46
13.19
13.37
63
24.33
Net margin%
16.98
17.27
14.87
15.36
17.48
18.55
16.24
16.57
17.03
19.72
8.01
17.03
17.01
58
36.28
P/E ratio (avg)x
5.275
4.797
4.614
4.320
4.275
4.625
4.175
4.581
5.076
4.696
31.02
4.625
4.620
78
12.40
EV/EBITx
42.25
40.72
44.97
45.07
44.06
44.73
45.09
45.12
45.77
48.05
9.462
45.12
45.02
47
15.04
FCF yield (avg)%
10.96
11.96
8.96
9.02
8.15
7.15
6.33
7.22
7.85
9.57
21.75
7.22
8.56
35
20.79
FCF margin%
14.26
12.83
10.37
8.74
7.09
9.81
7.81
7.34
5.31
6.64
4.45
7.34
8.27
68
1.001
FCF / Net incomex
1.341
1.431
1.513
1.289
1.288
1.221
1.255
1.103
0.971
1.013
1.426
1.103
1.271
40
12.77
ROIC%
6.11
6.82
5.91
3.29
5.74
6.35
7.60
5.04
6.84
6.29
25.27
6.35
6.20
17
12.83
Return on equity%
17.45
17.34
16.98
17.87
20.20
21.29
23.09
25.11
25.12
23.89
28.90
23.89
20.74
77
22.36
Return on assets%
7.26
8.74
9.99
11.09
11.42
10.68
8.25
10.64
12.16
11.76
9.92
10.68
10.66
72
0.06
EPS$
0.11
0.13
0.13
0.16
0.17
0.19
0.19
0.22
0.27
0.29
0.07
11.62%
11.81%
—
5.69
EPS growth%
21.15
21.06
23.57
20.64
17.99
18.49
19.92
20.74
20.52
23.24
16.26
20.52
20.69
60
0.02
Bookvalue per sh$
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
1.76%
(0.45%)
—
0.02
FCF per share$
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.02
5.68%
6.77%
—
0.02
Dividend per sh$
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.06
4.04%
3.38%
—
21.15
Div yield (avg)%
25.75
23.99
24.81
23.50
23.57
22.45
24.88
24.32
25.19
22.30
10.86
24.32
24.16
49
6.06
Payout ratio%
5.67
7.44
8.65
6.97
7.61
8.82
9.55
8.04
7.28
9.07
28.50
8.82
7.83
90
33.68
Shares (diluted)M
56.79
66.82
67.80
67.91
73.56
82.03
88.25
98.82
110.8
112.6
32.72
8.89%
8.92%
42
12.84
Buyback yield%
7.69
6.94
7.53
10.06
7.48
6.78
3.79
2.75
0.64
0.40
16.19
2.75
6.86
64
0.620
D/E ratiox
1.479
1.608
1.713
1.974
2.221
2.355
2.571
3.062
3.265
3.580
0.186
3.062
2.288
38
6.418
Enterprise value$M
5.196
5.346
4.780
4.744
4.984
4.973
4.991
4.392
4.082
3.654
0.936
(6.02%)
(4.74%)
13
4.249
LT debt$M
5.383
5.313
4.685
4.121
4.084
4.056
4.207
3.881
3.679
3.833
5.427
(1.26%)
(3.34%)
63
Revenue
$6.387M
8.08%
1.00×
Cost of revenue
$2.918M
8.41%
1.03×
Operating expenses
$1.398M
7.92%
0.99×
Property and equipment
18.42%
Goodwill & intangibles
18.39%