18.04
Revenue$M
10.18
10.74
11.32
12.38
13.03
13.93
15.06
16.23
17.60
19.12
19.22
7.97%
7.26%
19
20.86
Revenue growth%
8.58
5.88
6.41
3.94
5.20
3.03
0.75
1.38
1.71
1.74
15.81
1.71
3.49
34
20.70
Gross margin%
28.58
25.81
27.18
25.68
27.45
25.66
26.21
24.63
23.68
23.09
6.64
24.63
25.74
7
4.47
Operating margin%
21.95
24.03
26.80
24.47
27.30
24.32
23.02
21.45
21.91
20.87
9.98
21.91
23.53
19
26.75
Net margin%
2.86
2.23
0.58
0.40
0.40
2.90
5.48
4.50
6.81
9.06
8.54
5.48
2.88
53
22.39
P/E ratio (avg)x
20.73
19.16
19.31
18.46
19.77
21.13
23.62
25.32
29.17
33.30
25.64
25.32
20.93
88
27.52
EV/EBITx
37.58
43.72
51.26
60.39
69.05
66.78
69.17
76.33
91.17
101.3
32.03
76.33
67.91
26
16.03
FCF yield (avg)%
26.25
28.36
28.14
30.63
32.10
34.74
33.38
35.72
34.03
32.58
16.31
34.03
32.34
49
20.05
FCF margin%
21.10
20.28
20.10
20.96
21.17
19.66
20.95
21.10
22.85
20.76
10.75
20.95
20.96
91
0.522
FCF / Net incomex
1.451
1.452
1.309
1.406
1.409
1.346
1.310
1.360
1.352
1.391
0.348
1.352
1.376
58
25.51
ROIC%
31.25
31.19
33.41
35.47
36.33
38.53
41.46
42.47
40.01
40.84
17.86
40.84
37.43
65
11.68
Return on equity%
9.41
8.06
6.25
3.77
5.57
5.12
2.78
5.69
4.68
4.43
18.96
4.68
5.35
65
25.37
Return on assets%
6.92
7.33
4.81
3.28
1.28
4.14
1.98
3.28
4.67
3.04
22.54
3.28
3.71
68
0.09
EPS$
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.09
3.50%
5.23%
—
14.58
EPS growth%
5.62
4.15
2.34
0.40
0.40
0.68
1.31
0.40
0.40
0.40
10.87
0.40
0.54
83
0.04
Bookvalue per sh$
0.12
0.11
0.12
0.12
0.13
0.13
0.14
0.14
0.13
0.14
0.02
0.66%
2.44%
—
0.06
FCF per share$
0.07
0.07
0.09
0.10
0.10
0.11
0.12
0.12
0.12
0.14
0.06
6.42%
8.85%
—
0.05
Dividend per sh$
0.10
0.11
0.11
0.13
0.12
0.11
0.12
0.14
0.16
0.16
0.11
5.16%
4.24%
—
10.82
Div yield (avg)%
5.65
3.92
4.15
2.29
0.40
0.40
0.94
3.92
5.33
6.57
26.08
3.92
3.92
10
18.70
Payout ratio%
15.87
18.20
20.89
21.23
23.81
24.05
23.49
21.44
22.88
25.84
10.14
23.49
22.16
14
55.81
Shares (diluted)M
67.98
70.19
66.94
71.96
74.43
84.31
86.91
89.95
82.55
82.42
57.52
2.06%
3.32%
65
8.46
Buyback yield%
9.20
9.28
8.59
10.12
12.08
12.13
14.54
16.18
15.58
17.36
15.64
15.58
12.10
52
0.300
D/E ratiox
1.142
1.041
1.026
1.091
1.249
1.298
1.218
1.175
1.160
1.156
1.109
1.175
1.158
39
14.89
Enterprise value$M
14.40
15.98
16.78
17.31
16.64
16.32
15.12
13.72
15.47
15.24
13.80
(1.74%)
0.97%
46
17.72
LT debt$M
16.42
16.26
17.86
19.03
19.70
21.32
24.50
25.41
26.31
28.78
7.714
7.87%
7.18%
90
Revenue
$19.12M
7.26%
1.00×
Cost of revenue
$9.028M
7.21%
1.00×
Operating expenses
$4.295M
7.46%
1.02×
Property and equipment
16.76%