11.62
Revenue$M
9.226
10.18
11.23
12.19
13.10
14.20
15.69
16.59
17.76
18.92
12.15
7.62%
8.28%
64
8.21
Revenue growth%
0.40
2.87
4.31
3.88
4.17
2.57
2.39
4.55
2.01
1.54
20.88
2.39
2.72
47
13.58
Gross margin%
26.83
29.69
29.77
28.49
30.57
30.27
29.49
27.03
24.56
22.57
5.38
27.03
28.99
83
9.05
Operating margin%
13.71
10.79
10.55
8.28
8.91
11.69
9.24
9.44
7.84
7.99
29.97
9.24
9.34
31
20.58
Net margin%
27.34
29.16
29.53
28.32
29.05
27.50
29.34
32.09
33.47
35.52
19.61
32.09
29.25
61
10.80
P/E ratio (avg)x
13.71
15.53
17.89
17.24
16.30
16.50
18.30
20.70
23.53
24.58
32.62
20.70
17.56
85
17.82
EV/EBITx
26.83
28.19
31.26
37.57
45.62
45.10
54.70
54.21
54.65
55.42
23.80
54.65
45.36
22
11.88
FCF yield (avg)%
21.99
22.68
22.55
20.45
22.00
20.97
21.88
19.67
21.59
20.19
13.95
20.97
21.74
23
28.24
FCF margin%
8.11
7.58
8.20
7.90
10.55
11.88
13.33
12.15
14.98
13.02
11.54
13.02
11.21
94
1.406
FCF / Net incomex
0.547
0.494
0.442
0.455
0.452
0.499
0.549
0.588
0.634
0.598
0.604
0.588
0.523
19
11.18
ROIC%
22.53
19.74
22.29
23.94
23.13
21.12
20.90
18.58
16.13
13.53
20.23
18.58
21.01
76
23.95
Return on equity%
8.05
6.85
4.20
3.54
4.44
3.93
4.73
4.36
7.01
4.85
28.29
4.73
4.59
94
10.54
Return on assets%
9.30
7.90
5.37
5.14
4.13
2.54
3.52
4.84
5.97
7.26
9.94
4.84
5.26
16
0.08
EPS$
0.18
0.21
0.21
0.20
0.22
0.25
0.27
0.30
0.32
0.34
0.09
8.69%
8.24%
—
15.86
EPS growth%
25.57
25.53
24.74
24.59
27.57
26.12
23.67
21.14
19.93
18.94
29.44
21.14
24.66
54
0.03
Bookvalue per sh$
0.05
0.05
0.06
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.11
10.82%
7.14%
—
0.05
FCF per share$
0.13
0.13
0.13
0.14
0.13
0.12
0.14
0.14
0.14
0.13
0.05
0.32%
(0.20%)
—
0.06
Dividend per sh$
0.11
0.11
0.11
0.11
0.10
0.11
0.11
0.10
0.11
0.11
0.08
0.42%
0.65%
—
6.21
Div yield (avg)%
15.47
17.84
18.23
21.16
21.49
22.26
21.92
23.27
24.51
21.64
14.90
22.26
21.56
48
28.33
Payout ratio%
7.15
9.34
11.05
11.61
11.80
14.08
11.39
11.15
12.39
11.26
24.21
11.39
11.32
48
68.99
Shares (diluted)M
67.25
75.22
81.91
73.96
76.77
83.29
85.23
95.91
96.38
107.4
66.31
6.94%
4.16%
80
17.56
Buyback yield%
10.50
9.00
10.47
12.20
14.55
14.19
14.49
17.07
14.20
16.63
9.32
14.49
14.20
51
0.527
D/E ratiox
0.755
0.807
0.724
0.653
0.687
0.628
0.597
0.561
0.610
0.562
0.419
0.597
0.640
61
9.095
Enterprise value$M
9.255
9.451
10.18
10.04
9.793
10.46
10.59
12.41
12.56
14.76
10.85
8.55%
4.82%
36
3.510
LT debt$M
6.631
7.255
8.455
8.294
9.793
10.41
9.894
9.795
10.04
10.03
11.45
0.49%
3.98%
53
Revenue
$18.92M
8.28%
1.00×
Cost of revenue
$12.09M
8.32%
1.00×
Operating expenses
$3.317M
8.51%
1.02×
Goodwill & intangibles
16.80%
Property and equipment
14.69%