12.70
Revenue$M
18.90
19.87
20.52
21.71
22.68
23.34
24.28
26.11
26.90
28.91
13.48
4.97%
4.65%
71
16.65
Revenue growth%
8.99
9.50
12.04
11.73
8.82
9.30
12.15
9.19
12.10
10.46
13.99
10.46
9.98
38
14.59
Gross margin%
20.30
17.56
16.38
18.09
17.29
14.61
17.06
14.84
12.24
11.96
21.27
14.61
16.72
58
26.24
Operating margin%
31.32
32.56
30.25
33.09
30.69
28.97
26.27
28.22
31.08
32.44
17.05
28.97
30.88
7
29.19
Net margin%
18.82
19.36
17.78
15.72
16.63
17.71
20.59
20.50
22.28
24.91
7.99
20.59
19.09
50
11.22
P/E ratio (avg)x
43.42
44.51
50.33
51.97
59.92
68.30
80.02
90.43
107.9
126.2
22.57
90.43
64.11
85
19.04
EV/EBITx
43.80
48.00
47.04
55.53
54.47
52.97
55.96
63.33
60.24
69.56
19.15
60.24
55.00
82
3.88
FCF yield (avg)%
11.78
9.79
11.93
9.09
9.92
9.50
6.51
4.26
2.27
1.97
5.96
4.26
9.29
26
19.75
FCF margin%
17.17
19.45
17.98
19.90
18.04
19.86
19.18
19.76
22.76
21.90
26.96
19.86
19.61
73
1.261
FCF / Net incomex
0.487
0.454
0.502
0.552
0.607
0.647
0.594
0.546
0.596
0.598
0.775
0.596
0.573
6
29.37
ROIC%
34.23
34.03
31.35
32.25
32.84
32.66
35.17
37.59
37.76
35.16
15.19
35.17
34.13
50
28.21
Return on equity%
7.93
9.84
12.67
10.04
12.59
10.44
9.63
10.71
11.96
12.07
17.04
10.71
10.58
67
9.05
Return on assets%
22.67
22.23
22.64
23.99
22.72
20.44
20.15
21.58
22.82
22.55
29.26
21.58
22.59
90
0.04
EPS$
0.19
0.19
0.22
0.24
0.23
0.24
0.26
0.26
0.28
0.32
0.04
6.54%
6.76%
—
19.61
EPS growth%
30.22
27.41
28.01
29.28
30.48
31.97
29.94
27.39
30.36
28.92
4.65
29.94
29.61
38
0.17
Bookvalue per sh$
0.05
0.06
0.06
0.07
0.09
0.10
0.10
0.10
0.11
0.12
0.08
5.86%
9.94%
—
0.17
FCF per share$
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.12
0.13
0.14
0.06
7.34%
7.12%
—
0.15
Dividend per sh$
0.10
0.09
0.09
0.10
0.09
0.09
0.08
0.08
0.07
0.06
0.10
(7.20%)
(3.76%)
—
12.40
Div yield (avg)%
9.64
11.10
11.54
14.45
11.90
12.81
14.32
11.76
12.79
15.21
3.99
12.81
12.35
17
10.59
Payout ratio%
13.19
11.80
10.63
10.73
10.57
10.39
8.35
8.64
7.53
9.56
3.95
8.64
10.48
67
72.52
Shares (diluted)M
111.3
121.5
127.5
143.8
172.4
188.6
187.6
222.5
267.7
260.8
69.71
8.64%
9.89%
73
16.62
Buyback yield%
4.73
6.06
5.89
5.89
8.81
9.55
11.28
9.26
9.78
10.97
21.70
9.78
9.04
22
0.478
D/E ratiox
0.610
0.670
0.711
0.666
0.595
0.647
0.581
0.630
0.685
0.691
1.400
0.647
0.657
32
10.98
Enterprise value$M
28.78
29.32
28.01
32.04
31.51
30.53
29.09
31.80
34.12
32.22
4.802
0.44%
1.72%
56
23.69
LT debt$M
2.461
2.788
2.596
2.721
2.976
2.867
2.758
2.748
3.036
3.277
19.78
1.94%
2.20%
24
Revenue
$28.91M
4.65%
1.00×
Cost of revenue
$20.18M
5.01%
1.04×
Operating expenses
$6.510M
4.36%
0.97×
Property and equipment
13.52%