7.903
Revenue$M
35.55
37.91
39.26
41.85
44.50
47.14
49.55
53.62
57.40
59.37
8.167
5.93%
5.89%
88
22.42
Revenue growth%
10.35
10.92
10.90
12.25
12.71
11.51
12.00
10.49
9.03
11.25
28.45
11.25
11.08
28
24.05
Gross margin%
24.94
27.18
26.61
27.87
28.46
29.49
31.04
29.23
27.27
26.14
7.04
29.23
27.57
88
3.97
Operating margin%
29.39
30.84
28.89
29.52
26.76
25.32
23.15
23.47
26.04
23.98
27.78
23.98
26.40
25
13.30
Net margin%
13.86
15.19
15.09
16.88
16.83
19.42
16.44
19.03
16.78
18.77
28.48
18.77
16.80
32
11.31
P/E ratio (avg)x
29.84
29.79
32.84
36.56
41.80
45.85
49.43
55.67
63.60
68.57
13.67
55.67
43.83
46
34.77
EV/EBITx
46.01
45.31
44.54
52.58
51.84
57.18
58.95
58.86
69.19
80.55
10.39
58.95
54.88
5
16.70
FCF yield (avg)%
27.12
25.98
24.13
22.54
22.16
22.65
23.52
21.49
23.09
21.43
18.88
22.65
22.87
37
12.53
FCF margin%
23.15
21.88
20.87
18.19
19.79
18.61
18.61
19.43
20.58
23.51
21.27
19.43
20.19
10
0.262
FCF / Net incomex
1.458
1.369
1.524
1.580
1.680
1.607
1.583
1.710
1.583
1.629
0.928
1.607
1.583
69
2.72
ROIC%
8.80
6.97
8.80
7.07
6.11
4.40
5.29
8.00
10.97
11.07
25.70
8.00
7.53
64
16.70
Return on equity%
29.41
27.28
28.34
28.85
31.02
33.79
33.01
33.70
34.70
36.03
14.73
33.79
32.01
45
14.66
Return on assets%
25.55
23.53
25.51
23.43
23.63
21.83
18.88
19.83
20.42
17.66
27.06
19.83
22.63
24
0.21
EPS$
0.14
0.15
0.16
0.17
0.16
0.17
0.17
0.17
0.15
0.16
0.23
(0.05%)
2.29%
—
24.98
EPS growth%
7.53
5.13
5.63
6.61
8.09
5.94
7.47
6.43
9.32
11.33
9.44
7.47
7.04
64
0.20
Bookvalue per sh$
0.11
0.11
0.12
0.11
0.12
0.11
0.11
0.11
0.10
0.10
0.21
(3.27%)
(0.52%)
—
0.07
FCF per share$
0.19
0.19
0.18
0.16
0.16
0.14
0.14
0.15
0.14
0.13
0.19
(4.22%)
(2.95%)
—
0.09
Dividend per sh$
0.09
0.10
0.10
0.11
0.10
0.11
0.10
0.12
0.13
0.14
0.17
6.51%
4.47%
—
16.80
Div yield (avg)%
25.02
22.25
21.47
21.36
23.85
26.40
26.41
27.80
26.35
26.55
20.47
26.41
25.68
13
10.33
Payout ratio%
11.63
12.08
12.34
15.12
15.97
16.37
18.10
20.79
22.89
19.95
25.88
19.95
16.17
10
118.7
Shares (diluted)M
185.8
220.7
217.5
244.8
263.0
277.3
324.2
344.4
356.3
395.7
123.7
8.52%
9.05%
51
18.69
Buyback yield%
17.37
20.08
18.92
20.65
18.66
20.33
19.53
18.27
19.69
20.95
14.43
19.69
19.61
29
0.177
D/E ratiox
1.201
1.284
1.127
1.025
0.943
0.897
0.887
0.805
0.805
0.788
1.323
0.805
0.920
89
36.98
Enterprise value$M
89.62
91.77
111.2
130.5
135.3
158.4
191.4
190.1
202.9
201.8
36.07
8.32%
8.75%
14
43.35
LT debt$M
4.621
4.523
4.868
4.954
5.602
6.098
6.845
6.724
6.702
7.704
17.55
6.58%
5.39%
65
Revenue
$59.37M
5.89%
1.00×
Cost of revenue
$36.67M
5.76%
0.99×
Operating expenses
$9.730M
5.54%
0.97×
Property and equipment
16.44%