0.527
Revenue$M
5.550
5.773
5.958
6.097
6.322
6.390
6.621
6.866
7.108
7.299
0.578
2.91%
3.04%
64
3.36
Revenue growth%
1.16
2.70
4.35
4.24
5.30
5.94
8.49
8.53
9.28
8.56
27.15
8.53
5.62
52
26.59
Gross margin%
0.40
0.40
0.40
0.40
1.79
3.55
1.58
3.33
2.06
3.32
7.71
3.32
1.69
10
11.40
Operating margin%
8.64
7.68
8.58
7.87
8.43
9.08
6.20
4.22
2.07
3.52
22.84
4.22
7.77
50
6.02
Net margin%
0.40
0.40
3.33
4.90
5.92
8.01
8.26
10.50
9.61
8.47
4.94
8.47
6.97
56
14.51
P/E ratio (avg)x
15.74
16.01
16.93
19.37
19.45
22.81
24.52
27.98
33.36
35.06
20.96
27.98
21.13
20
13.10
EV/EBITx
16.95
19.49
18.35
19.29
19.34
22.35
20.87
22.80
25.32
28.80
14.38
22.80
20.18
20
22.06
FCF yield (avg)%
10.56
12.05
14.27
16.45
18.99
16.82
14.11
14.40
12.33
12.79
26.04
14.11
14.19
31
25.80
FCF margin%
30.49
27.62
28.47
30.42
27.67
29.19
29.89
30.41
31.06
30.39
24.82
30.39
30.14
91
0.500
FCF / Net incomex
0.324
0.382
0.429
0.461
0.497
0.564
0.654
0.746
0.771
0.802
1.647
0.746
0.530
80
16.66
ROIC%
23.36
25.15
23.40
23.94
21.53
22.42
20.65
20.62
19.21
18.98
2.21
20.62
21.98
77
17.98
Return on equity%
6.25
7.26
6.96
7.01
5.86
3.73
1.86
2.39
3.75
4.35
23.00
3.73
5.11
78
25.84
Return on assets%
24.98
24.20
21.51
23.60
25.89
23.81
26.03
25.87
23.01
20.46
26.49
23.81
24.01
32
0.21
EPS$
0.21
0.20
0.20
0.20
0.23
0.24
0.27
0.24
0.24
0.25
0.23
1.63%
0.91%
—
6.27
EPS growth%
11.13
14.13
14.82
13.07
11.88
12.53
13.92
13.63
11.21
8.76
18.16
12.53
12.80
42
0.08
Bookvalue per sh$
0.39
0.46
0.56
0.68
0.77
0.88
1.00
1.01
1.06
1.11
0.17
7.67%
13.00%
—
0.21
FCF per share$
0.40
0.43
0.47
0.47
0.54
0.57
0.66
0.78
0.87
0.92
0.36
11.04%
9.59%
—
0.08
Dividend per sh$
0.19
0.21
0.20
0.19
0.20
0.17
0.17
0.18
0.18
0.18
0.31
(1.65%)
(0.85%)
—
19.91
Div yield (avg)%
28.08
25.83
26.68
27.35
27.46
30.15
29.46
29.18
30.40
30.39
22.12
30.15
28.63
70
18.26
Payout ratio%
19.58
18.35
19.91
21.93
24.91
26.57
23.68
25.03
26.65
28.04
26.61
26.57
24.30
89
10.11
Shares (diluted)M
13.75
15.91
15.18
15.58
14.93
14.23
13.80
14.69
14.23
16.38
10.04
1.87%
3.09%
84
25.74
Buyback yield%
4.63
6.19
7.47
6.31
5.18
2.83
2.35
4.86
5.44
7.55
9.17
4.86
5.31
48
1.643
D/E ratiox
1.596
1.677
1.515
1.541
1.678
1.716
1.911
2.072
2.302
2.359
1.640
2.072
1.697
38
8.194
Enterprise value$M
4.318
4.722
4.688
4.395
3.883
3.852
3.442
3.105
3.241
3.444
0.967
(2.37%)
(2.52%)
24
8.115
LT debt$M
3.522
3.094
2.940
3.100
2.980
2.993
2.997
2.656
2.879
2.685
6.496
(2.06%)
(2.16%)
15
Revenue
$7.299M
3.04%
1.00×
Cost of revenue
$3.935M
3.21%
1.02×
Operating expenses
$1.290M
3.08%
1.00×
Property and equipment
17.71%