4.543
Revenue$M
4.452
4.920
5.343
5.727
6.313
6.966
7.623
8.085
8.787
9.372
5.001
8.22%
8.61%
50
16.75
Revenue growth%
2.96
5.16
2.44
0.40
3.09
3.56
1.86
0.40
2.35
2.23
12.41
2.23
2.39
71
21.62
Gross margin%
26.48
25.61
27.73
29.56
29.82
30.79
32.49
31.86
34.40
35.93
22.05
32.49
30.31
23
7.02
Operating margin%
23.73
26.20
25.63
28.14
27.15
28.89
29.53
26.83
24.75
25.93
20.79
26.83
26.51
58
16.37
Net margin%
24.53
24.79
23.68
24.88
24.09
25.45
25.12
24.31
25.46
27.13
23.38
25.45
24.84
17
10.23
P/E ratio (avg)x
11.05
11.79
13.70
14.10
15.70
16.83
17.23
20.17
21.25
24.90
15.27
20.17
16.26
80
13.89
EV/EBITx
44.57
46.04
51.41
50.94
51.95
58.30
68.63
68.04
77.88
73.53
10.09
68.63
55.12
22
25.56
FCF yield (avg)%
18.21
20.92
20.42
23.06
21.88
23.39
26.10
26.03
27.53
27.85
29.26
26.10
23.22
33
14.85
FCF margin%
14.29
14.22
17.13
16.40
14.74
14.15
13.18
11.87
14.17
12.05
10.57
13.18
14.19
54
1.422
FCF / Net incomex
0.934
0.950
1.106
1.329
1.523
1.543
1.730
2.008
2.254
2.449
0.788
2.008
1.533
5
27.46
ROIC%
21.02
19.59
17.33
15.27
17.36
15.47
16.23
15.96
18.12
15.30
4.08
15.96
16.78
46
5.42
Return on equity%
10.39
8.35
6.22
8.75
9.99
11.58
9.05
10.82
10.97
11.80
19.34
10.97
10.19
13
12.61
Return on assets%
25.53
24.19
23.64
23.90
21.67
21.65
21.48
19.10
16.97
16.44
5.17
19.10
21.66
17
0.44
EPS$
0.25
0.22
0.24
0.22
0.20
0.18
0.17
0.17
0.18
0.19
0.49
(1.06%)
(3.95%)
—
29.91
EPS growth%
13.98
13.08
15.57
13.04
15.25
12.40
10.32
12.47
12.91
11.39
4.55
12.40
12.98
28
0.19
Bookvalue per sh$
0.31
0.33
0.37
0.41
0.47
0.50
0.47
0.45
0.49
0.49
0.37
0.97%
3.76%
—
0.42
FCF per share$
0.70
0.80
0.78
0.87
1.02
0.95
0.91
0.88
0.91
0.87
0.49
(3.07%)
2.25%
—
0.11
Dividend per sh$
0.64
0.68
0.76
0.73
0.78
0.85
0.88
0.86
0.97
0.92
0.09
3.50%
3.13%
—
15.42
Div yield (avg)%
17.73
20.55
20.73
21.72
21.51
18.67
18.98
19.04
19.62
19.50
18.99
19.04
19.56
88
5.37
Payout ratio%
21.27
21.71
22.31
24.88
26.97
27.22
26.20
25.54
25.29
24.66
23.51
25.54
25.08
6
16.88
Shares (diluted)M
14.70
14.96
14.00
14.02
13.93
13.74
12.58
11.28
10.07
10.98
16.84
(4.65%)
(2.43%)
90
5.72
Buyback yield%
0.40
0.40
0.40
1.31
4.20
6.66
7.52
8.93
5.97
4.93
26.36
6.66
4.57
60
1.076
D/E ratiox
1.326
1.325
1.325
1.404
1.439
1.269
1.225
1.164
1.170
1.282
0.991
1.225
1.303
34
2.355
Enterprise value$M
6.738
6.139
5.238
5.378
5.066
5.089
4.363
4.391
4.142
4.519
8.646
(2.26%)
(3.45%)
7
8.802
LT debt$M
7.293
7.832
7.814
7.651
6.880
7.324
6.977
6.487
6.486
5.980
1.212
(2.76%)
(2.60%)
80
Revenue
$9.372M
8.61%
1.00×
Cost of revenue
$5.338M
8.55%
0.99×
Operating expenses
$1.521M
8.77%
1.01×
Property and equipment
16.59%