18.82
Revenue$M
21.73
22.40
22.63
23.84
24.23
25.51
26.84
28.38
29.33
29.93
19.40
4.31%
3.53%
18
29.57
Revenue growth%
3.89
1.66
0.40
0.40
1.18
0.40
2.61
3.61
1.42
0.40
13.05
1.42
1.30
92
21.70
Gross margin%
17.08
15.42
17.64
16.27
16.47
13.90
12.42
9.95
7.07
4.82
14.83
9.95
14.66
90
18.70
Operating margin%
17.93
20.65
20.42
21.97
22.01
21.25
22.26
22.95
21.33
18.38
22.94
21.33
21.29
41
21.98
Net margin%
13.98
16.23
15.44
17.17
17.25
20.23
21.41
18.76
20.51
23.37
12.62
20.51
18.00
82
18.80
P/E ratio (avg)x
15.19
16.40
16.05
15.92
18.29
19.69
19.85
22.16
25.57
25.06
8.879
22.16
18.99
6
22.30
EV/EBITx
25.57
25.83
23.74
23.10
22.94
20.35
21.56
20.59
21.94
23.23
25.04
21.56
23.02
26
8.07
FCF yield (avg)%
23.63
21.40
21.72
23.36
20.54
18.42
16.28
13.85
15.94
16.23
20.40
16.23
19.48
87
26.46
FCF margin%
5.64
4.59
5.91
8.35
10.03
7.20
9.04
7.36
5.03
3.89
9.02
7.20
6.55
68
1.162
FCF / Net incomex
1.168
1.189
1.153
1.092
1.111
1.179
1.218
1.359
1.570
1.551
0.942
1.359
1.184
78
9.66
ROIC%
24.35
25.36
27.57
29.84
28.64
30.83
29.22
30.60
29.32
26.39
15.05
29.32
28.93
43
25.05
Return on equity%
8.72
9.07
6.96
9.90
7.01
4.54
5.24
7.31
7.10
6.89
12.66
6.89
7.05
38
13.33
Return on assets%
16.52
15.24
16.69
14.40
16.50
19.09
18.07
16.20
15.33
12.54
29.62
16.20
16.35
72
0.56
EPS$
0.12
0.12
0.10
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.59
(4.18%)
(7.38%)
—
27.80
EPS growth%
3.40
3.78
2.33
1.88
0.40
1.24
3.30
2.57
0.89
0.40
25.91
1.24
2.11
79
0.63
Bookvalue per sh$
0.34
0.39
0.39
0.42
0.39
0.41
0.43
0.45
0.50
0.52
0.99
5.88%
3.09%
—
0.20
FCF per share$
0.63
0.67
0.66
0.57
0.59
0.57
0.54
0.47
0.48
0.45
0.98
(5.35%)
(4.55%)
—
0.87
Dividend per sh$
1.03
0.96
0.94
1.02
1.07
1.08
1.00
1.06
1.21
1.27
0.76
3.43%
2.27%
—
29.39
Div yield (avg)%
24.59
23.30
26.27
28.87
28.82
30.14
29.87
26.88
24.53
23.48
12.30
26.88
26.58
76
27.89
Payout ratio%
18.35
20.52
19.02
16.29
14.39
13.82
12.64
9.95
7.64
9.75
6.34
9.95
14.10
55
21.83
Shares (diluted)M
22.83
21.75
20.96
21.91
22.59
23.99
25.35
28.67
26.19
26.06
21.77
2.90%
2.07%
6
5.90
Buyback yield%
2.18
4.54
7.46
8.56
10.05
7.30
8.30
7.73
8.02
6.54
2.44
7.73
7.59
42
1.291
D/E ratiox
1.070
1.028
1.104
1.069
1.073
1.065
1.230
1.399
1.394
1.414
0.528
1.394
1.088
91
33.54
Enterprise value$M
20.81
20.29
23.91
28.16
27.32
29.43
32.25
38.05
36.10
42.13
4.661
9.05%
6.74%
29
22.98
LT debt$M
27.42
31.46
29.72
28.29
28.12
28.53
32.55
35.98
41.36
48.15
4.483
11.35%
6.52%
36
Revenue
$29.93M
3.53%
1.00×
Cost of revenue
$15.81M
3.80%
1.03×
Operating expenses
$7.019M
2.93%
0.94×
Property and equipment
18.08%