1.752
Revenue$M
2.261
2.437
2.573
2.775
3.009
3.215
3.351
3.591
3.736
3.911
1.896
5.39%
6.18%
51
18.92
Revenue growth%
0.40
3.27
3.82
1.27
0.40
2.98
2.60
5.20
4.46
2.72
22.43
2.98
2.85
40
3.84
Gross margin%
29.01
26.67
24.48
23.24
23.87
24.12
23.09
25.97
24.20
22.69
4.67
24.12
24.16
18
10.43
Operating margin%
18.83
17.03
20.01
19.73
19.15
21.53
21.39
22.53
24.27
23.79
23.34
22.53
20.70
88
11.23
Net margin%
8.59
10.17
7.45
8.90
8.06
6.45
9.12
9.94
7.30
6.26
26.96
7.30
8.32
60
29.20
P/E ratio (avg)x
23.23
22.11
19.52
19.20
18.55
19.23
17.69
19.08
20.89
19.37
28.72
19.23
19.30
33
8.442
EV/EBITx
44.27
52.20
62.11
75.35
86.28
99.20
107.9
113.7
130.2
135.2
13.33
113.7
92.74
17
11.84
FCF yield (avg)%
16.48
18.45
21.12
20.31
19.88
20.91
22.81
20.69
18.86
17.94
25.41
20.69
20.09
16
19.42
FCF margin%
16.80
18.33
17.23
17.91
16.96
15.04
16.66
14.41
16.63
17.43
14.01
16.63
16.88
40
0.804
FCF / Net incomex
0.309
0.311
0.327
0.351
0.303
0.283
0.248
0.229
0.221
0.221
1.162
0.229
0.293
55
12.75
ROIC%
29.02
27.54
24.71
23.60
24.58
25.12
23.21
26.02
28.24
28.53
10.63
26.02
25.57
24
3.40
Return on equity%
13.40
14.69
17.53
17.10
14.57
13.95
13.98
11.86
11.24
11.37
20.80
11.86
13.96
87
10.25
Return on assets%
5.41
7.86
9.88
8.00
7.84
8.57
7.74
10.17
9.53
12.39
4.60
9.53
8.29
30
0.27
EPS$
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.28
1.62%
(0.08%)
—
11.29
EPS growth%
13.00
11.07
12.40
10.88
12.98
11.77
13.24
12.62
14.07
13.63
14.62
13.24
12.80
70
0.14
Bookvalue per sh$
0.08
0.09
0.09
0.11
0.12
0.11
0.12
0.12
0.14
0.15
0.12
5.12%
8.17%
—
0.30
FCF per share$
0.08
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
2.54%
1.81%
—
0.27
Dividend per sh$
0.51
0.59
0.65
0.70
0.75
0.85
0.92
0.99
1.09
1.11
0.28
8.14%
8.42%
—
21.42
Div yield (avg)%
8.13
6.94
5.88
8.79
9.16
7.22
6.76
5.38
7.33
9.75
6.39
7.22
7.27
89
17.55
Payout ratio%
6.54
8.07
6.53
9.14
9.98
10.41
12.37
15.31
16.97
15.74
8.83
15.31
10.19
48
8.081
Shares (diluted)M
10.23
10.42
11.19
11.94
11.51
10.92
10.91
12.00
12.91
13.00
8.258
2.46%
3.52%
57
29.94
Buyback yield%
23.34
26.33
24.96
22.40
20.75
21.51
21.91
20.01
19.19
21.74
3.94
21.51
21.83
62
0.742
D/E ratiox
1.392
1.648
1.906
2.200
2.398
2.707
2.985
3.430
3.516
3.656
0.848
3.430
2.553
95
0.499
Enterprise value$M
2.503
2.591
2.595
2.512
2.221
2.120
1.947
1.750
1.876
1.862
3.259
(3.46%)
(3.99%)
11
3.539
LT debt$M
2.114
2.261
2.379
2.655
2.610
2.737
3.147
3.617
3.559
3.647
1.112
6.92%
7.43%
35
Revenue
$3.911M
6.18%
1.00×
Cost of revenue
$1.994M
5.86%
0.97×
Operating expenses
$0.528M
7.17%
1.10×
Property and equipment
16.21%