1.034
Revenue$M
10.70
10.95
11.11
11.56
11.67
12.13
12.57
12.67
12.72
12.96
1.056
2.13%
2.03%
28
15.56
Revenue growth%
27.73
25.41
25.57
24.44
23.54
23.29
25.65
26.76
25.62
27.36
15.92
25.65
25.59
15
24.24
Gross margin%
8.82
11.09
11.46
14.42
15.21
13.95
15.04
13.26
15.69
13.76
23.38
13.95
13.85
78
22.51
Operating margin%
27.63
29.94
28.93
31.55
33.95
33.04
34.24
36.86
37.70
35.22
10.17
35.22
33.49
74
9.39
Net margin%
30.71
31.69
32.44
34.84
35.71
37.30
35.98
33.62
31.35
31.76
29.77
33.62
33.03
50
14.77
P/E ratio (avg)x
21.25
20.56
18.51
18.12
17.63
15.11
15.49
16.66
15.84
15.41
27.35
15.49
17.15
57
12.97
EV/EBITx
10.60
11.70
11.06
10.79
11.24
12.78
12.97
14.32
14.01
15.27
23.29
14.01
12.24
34
20.90
FCF yield (avg)%
10.77
9.02
6.91
6.21
7.80
7.69
7.71
9.32
11.01
11.53
24.11
9.32
8.41
50
16.88
FCF margin%
5.39
2.65
4.31
5.85
6.61
4.12
3.67
3.24
6.14
4.37
11.96
4.12
4.34
19
1.357
FCF / Net incomex
1.247
1.395
1.327
1.357
1.516
1.730
1.782
1.884
2.084
2.172
1.442
1.884
1.623
86
3.29
ROIC%
29.70
30.70
32.18
30.21
28.64
30.25
30.58
31.16
29.09
26.55
4.51
30.25
30.23
9
15.36
Return on equity%
17.51
20.15
20.21
18.19
15.98
15.64
18.08
15.52
17.44
14.96
27.47
15.64
17.47
61
20.08
Return on assets%
21.13
19.69
18.82
18.46
20.17
17.58
20.25
18.82
19.70
17.24
8.31
18.82
19.26
30
0.04
EPS$
0.20
0.20
0.18
0.18
0.19
0.18
0.17
0.16
0.16
0.17
0.04
(1.81%)
(2.20%)
—
25.66
EPS growth%
17.65
18.41
16.98
16.39
17.22
19.03
20.59
23.51
26.41
25.95
10.67
23.51
18.72
35
0.14
Bookvalue per sh$
0.22
0.25
0.28
0.26
0.27
0.30
0.28
0.32
0.37
0.34
0.17
4.77%
3.71%
—
0.10
FCF per share$
0.19
0.22
0.23
0.27
0.25
0.29
0.32
0.36
0.37
0.39
0.11
9.36%
8.27%
—
0.15
Dividend per sh$
0.07
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.07
0.06
0.18%
(0.70%)
—
21.30
Div yield (avg)%
3.05
1.28
0.40
1.00
2.58
1.13
3.28
2.34
0.53
3.31
27.88
2.34
1.81
25
9.06
Payout ratio%
10.25
12.49
13.56
12.97
14.29
12.77
13.15
12.56
10.88
9.26
7.02
12.56
12.67
45
44.33
Shares (diluted)M
37.17
39.66
38.69
42.18
41.70
42.37
41.27
43.53
43.35
40.37
43.45
(0.65%)
(0.50%)
62
25.15
Buyback yield%
7.92
6.96
4.65
4.08
6.14
4.99
5.71
6.90
6.74
7.35
12.35
6.74
6.44
60
1.610
D/E ratiox
0.963
1.053
1.172
1.224
1.381
1.581
1.714
1.903
2.115
2.005
1.566
1.903
1.481
8
1.914
Enterprise value$M
10.03
11.17
12.39
12.90
12.13
11.58
10.57
10.22
10.87
11.96
3.059
(0.28%)
2.73%
85
4.007
LT debt$M
20.47
24.24
24.45
27.62
27.32
31.78
31.97
37.27
37.28
44.05
2.098
10.03%
9.85%
44
Revenue
$12.96M
2.03%
1.00×
Cost of revenue
$8.420M
1.95%
0.99×
Operating expenses
$1.471M
2.05%
1.00×
Goodwill & intangibles
20.00%
Property and equipment
15.07%