0.582
Revenue$M
7.858
7.975
8.065
8.420
8.825
9.061
9.310
9.638
10.20
10.37
0.642
3.27%
3.11%
25
5.86
Revenue growth%
8.38
5.48
7.01
4.58
4.41
1.95
3.37
0.91
2.96
2.90
24.48
2.90
3.89
29
3.08
Gross margin%
11.97
10.60
9.28
6.51
7.06
6.83
4.69
4.35
5.03
7.62
5.91
5.03
6.95
94
15.14
Operating margin%
20.35
21.77
20.60
18.84
20.46
21.73
19.83
19.96
21.30
22.89
6.29
21.30
20.53
91
28.53
Net margin%
6.55
9.51
10.83
9.89
8.39
5.63
8.26
6.17
3.70
1.40
29.38
5.63
7.41
31
8.486
P/E ratio (avg)x
39.04
41.27
44.32
45.18
43.03
48.90
45.77
50.53
47.36
48.31
24.30
48.31
45.48
9
34.40
EV/EBITx
23.45
25.66
27.17
26.52
30.67
35.69
39.73
46.17
52.17
49.68
26.11
46.17
33.18
62
20.82
FCF yield (avg)%
36.09
34.26
35.08
36.43
38.62
36.22
35.21
33.80
32.39
30.71
2.61
33.80
35.15
63
13.50
FCF margin%
26.87
25.18
26.06
28.25
29.30
28.07
25.23
23.60
24.64
22.92
25.57
24.64
25.65
70
1.426
FCF / Net incomex
0.270
0.264
0.231
0.244
0.224
0.238
0.219
0.204
0.221
0.235
0.353
0.221
0.233
23
13.59
ROIC%
24.39
24.21
24.89
27.41
26.24
28.43
29.11
31.16
28.74
28.86
12.39
28.86
27.92
69
22.61
Return on equity%
23.59
22.93
21.91
23.04
21.34
24.23
24.67
25.33
27.16
28.14
23.39
25.33
23.91
36
9.03
Return on assets%
30.94
31.51
30.08
30.78
30.55
30.60
33.54
34.50
35.50
32.93
22.24
33.54
31.23
88
0.13
EPS$
0.14
0.14
0.13
0.15
0.15
0.15
0.14
0.16
0.18
0.18
0.13
3.76%
3.44%
—
28.67
EPS growth%
23.96
21.57
21.05
18.07
17.65
20.59
20.19
21.51
21.23
20.53
24.95
20.59
20.82
19
0.19
Bookvalue per sh$
0.21
0.21
0.21
0.23
0.26
0.25
0.25
0.29
0.32
0.37
0.04
7.09%
5.55%
—
0.05
FCF per share$
0.18
0.18
0.16
0.16
0.15
0.14
0.15
0.16
0.15
0.15
0.11
(0.50%)
(2.37%)
—
0.27
Dividend per sh$
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.25
3.89%
1.96%
—
26.48
Div yield (avg)%
11.45
12.72
11.07
9.13
11.35
9.47
9.54
6.87
5.82
8.14
8.20
8.14
9.51
61
28.54
Payout ratio%
16.04
14.61
16.22
14.73
12.73
13.68
16.38
17.91
18.18
15.77
6.96
16.38
15.90
87
15.40
Shares (diluted)M
17.47
18.84
17.01
18.05
19.88
19.09
16.85
17.83
17.54
16.43
15.23
(3.74%)
0.36%
75
21.85
Buyback yield%
17.18
17.29
16.56
15.18
13.15
14.76
14.98
14.12
11.33
8.81
18.77
14.12
14.87
95
1.243
D/E ratiox
0.614
0.713
0.814
0.857
0.814
0.856
0.827
0.811
0.833
0.974
0.634
0.833
0.821
7
9.341
Enterprise value$M
2.444
2.603
2.917
3.014
3.555
3.989
3.866
4.596
5.091
5.363
1.225
8.57%
9.01%
64
5.808
LT debt$M
7.979
8.205
8.670
8.688
7.509
7.324
6.978
6.808
6.193
6.611
6.678
(2.51%)
(1.62%)
8
Revenue
$10.37M
3.11%
1.00×
Cost of revenue
$6.669M
2.63%
0.95×
Operating expenses
$1.793M
4.24%
1.11×
Property and equipment
22.37%
Goodwill & intangibles
17.02%