5.492
Revenue$M
9.691
9.818
10.07
10.23
10.54
10.53
10.66
11.11
11.22
11.60
5.622
1.94%
1.77%
61
24.29
Revenue growth%
13.99
13.35
14.81
12.36
14.78
12.84
14.31
12.75
15.11
16.26
9.13
14.31
14.15
58
6.40
Gross margin%
1.50
3.92
3.94
3.06
4.26
7.23
5.93
3.11
5.85
3.39
22.91
5.85
3.93
27
3.65
Operating margin%
4.60
3.61
0.77
0.40
0.62
0.40
1.69
0.40
3.19
3.29
2.14
1.69
1.23
80
21.32
Net margin%
24.35
27.00
27.52
27.31
29.53
30.10
30.82
31.50
29.32
27.15
2.87
30.10
28.42
12
14.65
P/E ratio (avg)x
6.633
5.863
5.757
6.149
5.831
5.247
4.717
4.678
4.244
4.157
10.96
4.678
5.502
61
26.51
EV/EBITx
28.46
31.19
34.56
38.22
41.31
42.03
46.29
55.02
61.63
59.66
20.85
55.02
41.67
43
19.16
FCF yield (avg)%
16.39
15.05
15.35
17.12
18.48
19.37
16.77
14.89
14.06
13.92
5.23
14.89
15.87
21
8.57
FCF margin%
11.15
10.00
7.57
4.97
5.35
8.25
5.61
7.29
10.08
11.41
25.76
8.25
7.91
49
1.493
FCF / Net incomex
0.640
0.706
0.710
0.739
0.725
0.642
0.628
0.549
0.547
0.515
1.284
0.549
0.641
93
14.79
ROIC%
4.80
2.57
0.40
1.67
0.48
0.40
0.40
0.40
3.13
0.40
19.45
0.40
0.44
41
22.15
Return on equity%
14.73
12.08
15.03
16.90
13.96
12.61
12.75
13.50
13.83
13.49
22.52
13.49
13.66
52
17.16
Return on assets%
15.93
14.99
13.14
11.86
9.08
8.02
8.98
7.06
6.37
7.37
19.61
7.37
9.03
40
0.10
EPS$
0.11
0.11
0.13
0.14
0.12
0.14
0.14
0.14
0.13
0.12
0.11
(0.87%)
(0.33%)
—
8.06
EPS growth%
27.31
27.50
27.45
27.90
25.19
22.92
24.69
27.38
24.79
22.93
21.41
24.69
26.25
32
0.14
Bookvalue per sh$
0.09
0.08
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.07
4.79%
3.91%
—
0.19
FCF per share$
0.06
0.06
0.07
0.09
0.09
0.10
0.11
0.13
0.13
0.13
0.17
6.72%
9.52%
—
0.22
Dividend per sh$
0.28
0.30
0.29
0.33
0.35
0.39
0.37
0.34
0.35
0.39
0.11
2.02%
4.17%
—
26.52
Div yield (avg)%
11.01
13.15
12.37
9.40
11.44
11.35
10.08
10.72
7.84
5.19
5.35
10.08
10.87
17
29.18
Payout ratio%
22.48
24.95
26.97
27.71
26.18
26.23
25.12
23.39
22.51
20.92
20.32
23.39
25.03
67
10.62
Shares (diluted)M
16.19
17.81
19.82
21.37
21.47
24.64
26.98
30.10
29.88
29.08
10.83
6.26%
6.12%
27
5.31
Buyback yield%
23.73
23.22
23.39
22.50
24.29
25.78
26.24
28.03
26.18
27.88
20.85
26.24
25.03
77
1.018
D/E ratiox
1.294
1.331
1.427
1.498
1.325
1.162
1.233
1.254
1.098
1.009
0.448
1.162
1.274
20
9.101
Enterprise value$M
11.38
12.32
12.17
13.93
13.94
12.86
12.61
13.19
13.29
15.38
8.242
1.99%
3.07%
19
7.985
LT debt$M
0.890
0.836
0.851
0.882
0.884
0.930
0.962
0.906
0.978
0.864
9.694
(0.45%)
(0.06%)
26
Revenue
$11.60M
1.77%
1.00×
Cost of revenue
$7.437M
1.75%
1.00×
Operating expenses
$2.028M
1.43%
0.97×
Property and equipment
22.25%
Goodwill & intangibles
14.47%
Spread over hurdle
18.44%