2.034
Revenue$M
4.974
5.243
5.559
5.886
6.232
6.455
6.629
7.066
7.278
7.792
2.270
4.57%
5.10%
12
16.28
Revenue growth%
18.84
21.13
21.44
23.11
22.31
25.15
23.16
21.73
23.90
23.62
6.16
23.62
22.71
89
9.04
Gross margin%
11.04
13.62
15.80
18.31
16.34
16.69
13.94
16.62
17.31
18.39
9.05
16.69
16.48
67
20.54
Operating margin%
11.62
13.33
12.91
12.80
10.85
8.23
6.12
9.02
10.32
10.43
9.48
9.02
10.64
52
23.18
Net margin%
19.88
19.00
21.93
20.45
17.69
16.42
14.69
13.79
14.58
12.61
15.56
14.58
17.06
78
33.58
P/E ratio (avg)x
7.513
7.532
7.067
8.162
9.080
9.905
9.541
11.03
10.69
11.11
19.36
10.69
9.310
55
28.92
EV/EBITx
27.09
24.51
26.02
27.64
30.58
32.41
34.70
35.79
36.93
38.04
7.852
35.79
31.50
33
19.67
FCF yield (avg)%
11.33
11.94
9.93
7.46
7.66
8.87
11.16
10.69
8.32
7.40
21.08
8.87
9.40
42
4.80
FCF margin%
9.98
10.32
12.14
11.91
9.00
6.54
6.29
5.43
7.62
8.42
21.65
6.54
8.71
92
1.238
FCF / Net incomex
2.452
2.630
2.972
3.144
3.260
3.593
4.063
4.702
5.225
5.673
0.585
4.702
3.426
63
4.44
ROIC%
15.23
15.15
14.58
16.70
19.50
22.19
19.79
16.98
17.75
19.97
29.26
19.79
17.37
41
19.48
Return on equity%
27.45
30.04
31.19
33.33
33.01
31.84
29.07
30.52
31.51
32.54
21.12
31.51
31.35
24
9.66
Return on assets%
14.37
16.12
15.99
13.02
14.62
15.37
13.45
15.21
16.18
16.36
4.83
15.37
15.29
91
0.08
EPS$
0.08
0.09
0.09
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.09
4.62%
3.32%
—
27.10
EPS growth%
15.68
13.56
13.53
15.25
16.54
18.22
20.97
23.91
20.96
19.73
24.86
20.96
17.38
42
0.04
Bookvalue per sh$
0.07
0.07
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.07
(6.08%)
(2.84%)
—
0.06
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
(0.41%)
1.67%
—
0.03
Dividend per sh$
0.12
0.12
0.12
0.12
0.14
0.15
0.17
0.16
0.15
0.15
0.08
1.15%
3.07%
—
7.09
Div yield (avg)%
23.40
22.01
19.81
20.10
19.81
20.15
20.49
19.17
18.85
19.50
16.30
19.50
19.95
24
15.41
Payout ratio%
35.38
36.30
37.19
34.72
37.56
39.63
40.78
39.98
40.16
42.79
6.53
40.16
38.59
94
28.93
Shares (diluted)M
38.64
40.81
40.62
46.61
51.15
57.79
64.34
66.27
67.47
66.10
28.17
5.26%
5.34%
61
15.12
Buyback yield%
10.54
10.15
8.87
9.12
6.68
8.39
5.85
4.87
6.24
3.72
14.39
5.85
7.53
12
0.831
D/E ratiox
1.543
1.388
1.201
1.298
1.128
1.019
0.950
0.912
0.798
0.784
0.618
0.912
1.074
65
0.822
Enterprise value$M
2.516
2.514
2.306
2.435
2.496
2.642
2.674
2.882
2.763
2.409
5.373
(0.71%)
(1.24%)
49
1.966
LT debt$M
4.392
4.108
4.161
4.552
4.423
4.635
5.096
4.680
4.692
4.868
2.515
1.94%
(0.30%)
47
Revenue
$7.792M
5.10%
1.00×
Cost of revenue
$4.137M
5.64%
1.05×
Operating expenses
$1.710M
4.21%
0.92×
Goodwill & intangibles
19.03%
Property and equipment
15.87%