5.134
Revenue$M
4.910
5.207
5.452
5.690
5.880
6.146
6.288
6.451
6.698
6.915
5.574
3.30%
4.15%
90
2.44
Revenue growth%
34.38
32.31
34.57
35.46
33.16
30.51
29.82
30.13
31.64
31.37
20.42
30.51
31.97
81
22.88
Gross margin%
8.42
9.40
10.43
8.21
8.01
7.33
8.64
10.97
13.56
15.09
12.59
10.97
9.02
36
7.96
Operating margin%
6.28
5.26
4.56
2.67
4.58
5.99
5.82
8.33
8.93
10.94
22.27
8.33
5.91
90
25.82
Net margin%
5.43
2.65
4.48
3.29
5.50
7.84
5.21
6.77
7.66
6.04
13.96
6.77
5.46
37
31.59
P/E ratio (avg)x
14.04
15.67
15.77
16.16
15.90
18.04
19.42
20.45
19.59
18.16
16.83
19.42
17.10
95
34.36
EV/EBITx
32.41
35.02
34.87
35.26
39.42
43.05
41.21
39.73
42.90
40.32
17.44
41.21
39.57
56
25.17
FCF yield (avg)%
20.62
21.43
19.82
18.58
16.07
14.60
12.23
11.03
13.14
10.84
27.10
12.23
15.33
77
19.26
FCF margin%
22.73
25.01
24.40
23.19
21.75
24.16
24.26
21.86
21.02
21.39
29.61
21.86
22.96
27
1.682
FCF / Net incomex
0.797
0.743
0.837
0.751
0.782
0.731
0.777
0.844
0.896
0.965
0.156
0.844
0.790
32
2.45
ROIC%
0.90
3.06
2.19
4.31
3.90
3.36
5.89
6.65
6.11
4.76
11.28
5.89
4.11
10
25.54
Return on equity%
16.60
15.82
14.79
16.35
19.03
21.50
21.50
23.03
20.63
18.33
29.55
21.50
18.68
61
9.08
Return on assets%
8.79
7.59
5.05
5.18
2.72
2.18
2.01
0.40
0.40
1.99
14.77
1.99
2.45
17
0.10
EPS$
0.25
0.22
0.20
0.19
0.19
0.19
0.18
0.19
0.17
0.15
0.11
(4.92%)
(6.53%)
—
22.58
EPS growth%
18.13
17.37
17.83
18.61
19.63
17.23
18.12
18.67
21.53
21.83
23.25
18.67
18.37
87
0.20
Bookvalue per sh$
0.41
0.41
0.46
0.48
0.45
0.50
0.47
0.45
0.52
0.56
0.24
4.55%
3.61%
—
0.34
FCF per share$
0.12
0.10
0.09
0.08
0.08
0.08
0.08
0.07
0.06
0.05
0.22
(6.72%)
(8.52%)
—
0.24
Dividend per sh$
0.18
0.16
0.16
0.14
0.13
0.14
0.14
0.13
0.11
0.10
0.36
(5.41%)
(5.34%)
—
5.04
Div yield (avg)%
25.78
24.97
26.22
23.75
24.69
25.87
26.36
27.29
30.07
29.66
6.67
27.29
26.05
70
16.90
Payout ratio%
22.53
21.55
21.13
22.87
25.33
25.06
25.19
23.56
21.67
22.09
4.98
23.56
22.70
27
8.689
Shares (diluted)M
13.23
15.42
17.84
20.22
21.31
22.44
23.04
24.18
25.38
29.53
8.733
6.74%
9.29%
36
3.75
Buyback yield%
15.63
13.29
14.16
12.73
13.83
14.16
11.50
11.67
13.29
13.86
16.01
13.29
13.56
56
0.505
D/E ratiox
0.577
0.591
0.542
0.585
0.638
0.596
0.551
0.536
0.525
0.568
1.420
0.551
0.572
75
0.577
Enterprise value$M
1.287
1.335
1.418
1.443
1.396
1.289
1.317
1.320
1.202
1.276
3.146
(1.78%)
0.36%
25
1.319
LT debt$M
3.718
3.329
3.433
3.658
3.755
3.405
3.100
2.777
3.124
2.974
5.747
(4.55%)
(1.17%)
7
Revenue
$6.915M
4.15%
1.00×
Cost of revenue
$3.395M
4.11%
1.00×
Operating expenses
$1.225M
3.60%
0.95×
Goodwill & intangibles
14.54%