0.652
Revenue$M
7.060
7.476
7.951
8.596
9.224
9.849
10.47
11.08
11.50
12.29
0.666
5.91%
6.19%
87
17.89
Revenue growth%
25.76
28.08
27.07
24.62
22.51
20.41
22.58
20.88
18.01
16.83
9.86
20.41
22.54
16
25.19
Gross margin%
8.78
11.42
11.39
13.07
15.22
16.25
18.24
17.19
17.56
17.90
25.67
17.56
15.73
12
29.79
Operating margin%
10.94
10.00
8.92
8.17
8.61
10.03
12.72
15.02
14.06
11.42
26.15
12.72
10.49
14
19.54
Net margin%
5.41
5.09
4.51
1.97
0.40
0.49
0.40
1.42
2.14
2.47
14.19
1.42
2.06
94
36.36
P/E ratio (avg)x
33.22
35.32
30.84
30.83
27.69
26.95
24.53
24.38
24.18
24.01
16.73
24.38
27.32
11
19.51
EV/EBITx
33.13
37.28
35.13
40.75
47.56
52.27
55.37
53.47
59.17
66.27
30.03
55.37
49.92
70
3.86
FCF yield (avg)%
19.21
17.74
17.47
16.02
13.13
12.47
9.70
12.62
9.63
8.30
3.12
9.70
12.87
72
2.34
FCF margin%
15.28
17.81
18.41
16.81
17.13
16.19
13.41
12.90
12.39
13.82
10.71
13.41
15.74
64
0.879
FCF / Net incomex
0.260
0.270
0.286
0.272
0.257
0.277
0.262
0.234
0.200
0.177
0.572
0.234
0.261
82
21.70
ROIC%
14.90
13.87
14.59
17.41
15.82
14.34
15.74
12.78
15.71
15.95
18.93
15.71
15.31
74
9.03
Return on equity%
7.37
8.27
8.89
8.20
5.56
8.39
10.32
11.52
13.92
12.40
27.74
11.52
8.64
10
21.84
Return on assets%
21.13
24.11
24.48
25.38
24.54
21.93
19.35
18.19
15.72
13.69
3.57
18.19
21.53
6
0.16
EPS$
0.14
0.13
0.15
0.15
0.16
0.15
0.14
0.15
0.15
0.14
0.18
(2.97%)
0.39%
—
25.67
EPS growth%
6.10
5.17
7.81
10.66
12.12
13.83
16.47
16.53
15.29
17.58
21.27
16.47
12.98
65
0.07
Bookvalue per sh$
0.08
0.07
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.11
(1.29%)
(0.09%)
—
0.08
FCF per share$
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.05
(0.71%)
(3.04%)
—
0.19
Dividend per sh$
0.22
0.23
0.24
0.28
0.28
0.29
0.34
0.38
0.42
0.43
0.10
8.97%
6.72%
—
10.63
Div yield (avg)%
27.55
30.10
30.00
32.52
31.39
30.53
28.91
29.63
31.12
33.45
5.74
30.53
30.31
7
28.13
Payout ratio%
23.98
24.08
22.92
20.91
21.49
20.66
21.40
23.51
26.16
24.87
20.21
23.51
23.22
21
19.76
Shares (diluted)M
26.15
27.10
27.09
27.23
27.12
26.98
30.65
34.10
39.12
44.76
19.51
10.54%
5.96%
74
26.15
Buyback yield%
12.86
13.66
12.71
11.96
11.80
12.66
13.01
10.79
8.34
9.10
25.89
10.79
12.31
65
0.775
D/E ratiox
1.509
1.356
1.296
1.247
1.291
1.217
1.225
1.260
1.340
1.283
0.803
1.260
1.287
55
9.215
Enterprise value$M
11.81
12.75
14.27
16.46
17.77
18.43
20.58
21.29
25.15
24.76
5.364
6.86%
9.19%
61
10.55
LT debt$M
9.665
8.937
9.503
8.626
9.399
8.899
9.663
10.58
11.63
12.95
1.306
6.61%
3.42%
72
Revenue
$12.29M
6.19%
1.00×
Cost of revenue
$7.752M
6.04%
0.99×
Operating expenses
$2.392M
6.77%
1.06×
Goodwill & intangibles
19.23%
Property and equipment
17.79%
Cash and investments
16.37%