6.677
Revenue$M
56.02
57.29
57.30
58.50
58.35
58.84
61.50
62.67
64.58
64.70
6.851
2.09%
1.71%
25
10.74
Revenue growth%
29.28
31.84
30.72
32.65
35.16
35.30
34.85
32.83
31.07
33.43
2.13
33.43
32.74
59
6.38
Gross margin%
4.75
2.80
0.90
0.40
0.40
0.40
0.40
3.21
2.72
4.82
21.99
2.72
1.81
34
6.96
Operating margin%
8.92
6.94
4.52
7.21
5.46
6.56
9.55
7.16
5.84
7.32
22.76
7.16
7.05
90
22.93
Net margin%
24.24
25.30
26.70
29.03
26.90
25.26
26.86
27.74
25.58
27.57
21.88
26.86
26.78
92
33.46
P/E ratio (avg)x
36.18
37.67
33.04
31.93
29.12
27.57
26.59
26.46
24.85
25.92
18.78
26.46
28.35
54
27.89
EV/EBITx
38.12
44.51
43.99
46.19
48.73
46.12
50.72
49.16
54.94
60.76
7.383
50.72
47.46
74
24.10
FCF yield (avg)%
12.12
11.25
12.24
9.44
9.03
10.32
10.68
8.55
8.20
8.98
10.01
8.98
9.88
24
2.63
FCF margin%
9.00
10.02
10.45
12.53
14.03
12.91
10.44
13.10
11.87
11.07
24.05
11.87
11.47
5
1.606
FCF / Net incomex
1.457
1.661
1.754
1.852
2.152
2.298
2.438
2.834
3.302
3.515
0.417
2.834
2.225
8
7.55
ROIC%
9.39
9.34
9.55
7.79
5.61
6.10
6.32
8.07
8.67
11.60
6.29
8.07
8.37
44
11.02
Return on equity%
14.57
15.10
15.95
17.46
16.23
15.89
14.21
14.95
15.33
14.97
29.85
14.97
15.21
57
20.06
Return on assets%
21.01
20.40
22.23
22.36
24.93
23.46
21.37
24.31
27.11
25.82
15.16
24.31
22.91
49
0.06
EPS$
0.14
0.15
0.16
0.16
0.18
0.19
0.20
0.22
0.22
0.26
0.06
7.77%
7.87%
—
26.36
EPS growth%
7.23
5.18
8.15
9.89
8.27
9.15
8.47
8.44
9.49
7.32
6.25
8.47
8.36
24
0.33
Bookvalue per sh$
0.24
0.24
0.24
0.23
0.24
0.26
0.26
0.30
0.29
0.32
0.07
5.29%
4.68%
—
0.18
FCF per share$
0.20
0.20
0.23
0.24
0.28
0.29
0.35
0.34
0.41
0.43
0.11
9.39%
7.92%
—
0.19
Dividend per sh$
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.06
(5.82%)
(2.07%)
—
10.66
Div yield (avg)%
8.71
10.14
8.89
7.75
6.15
3.38
6.11
4.07
1.93
4.46
27.18
4.07
6.13
28
11.13
Payout ratio%
10.76
11.18
9.20
11.46
12.87
13.56
11.02
13.67
14.62
15.41
8.18
13.67
12.16
7
71.16
Shares (diluted)M
102.0
111.0
123.2
136.9
151.3
150.9
155.1
162.8
177.8
197.0
70.15
5.42%
7.49%
73
15.32
Buyback yield%
19.81
19.40
21.64
21.59
19.71
19.62
22.36
23.66
22.81
25.03
20.23
22.81
21.62
18
1.340
D/E ratiox
0.383
0.391
0.360
0.313
0.267
0.262
0.229
0.221
0.197
0.209
1.256
0.221
0.265
75
43.02
Enterprise value$M
9.735
11.20
12.30
13.45
15.12
15.37
15.12
16.60
18.49
19.28
45.66
4.98%
7.35%
33
42.82
LT debt$M
43.53
38.37
41.72
44.72
46.63
43.52
45.24
41.20
41.88
46.14
30.69
(0.21%)
1.21%
57
Revenue
$64.70M
1.71%
1.00×
Cost of revenue
$33.17M
1.86%
1.01×
Operating expenses
$9.376M
1.45%
0.97×
Property and equipment
20.77%