5.803
Revenue$M
8.994
9.503
10.01
10.55
11.40
12.16
12.82
13.42
14.64
15.69
6.076
6.59%
6.26%
77
2.61
Revenue growth%
17.05
15.37
14.78
13.59
12.03
14.05
15.45
14.96
13.82
14.05
13.52
14.05
14.41
20
4.47
Gross margin%
24.12
21.23
20.81
21.18
20.96
17.98
19.12
19.42
21.26
20.30
16.30
19.42
20.88
14
4.61
Operating margin%
15.63
13.10
16.06
13.60
12.91
15.31
16.41
18.49
19.20
22.05
17.42
18.49
15.85
54
15.73
Net margin%
20.85
19.42
19.31
20.43
21.34
21.63
23.46
21.30
22.80
23.24
23.26
22.80
21.32
14
6.349
P/E ratio (avg)x
6.772
6.813
7.011
6.391
5.896
5.265
4.918
4.997
5.023
5.556
11.60
5.023
5.726
17
24.01
EV/EBITx
32.55
33.96
33.46
37.58
40.09
40.35
40.03
41.72
39.94
42.16
19.79
40.35
39.98
12
11.48
FCF yield (avg)%
9.61
10.95
11.26
10.98
13.12
15.47
12.53
14.22
13.58
14.55
27.80
14.22
12.82
90
2.60
FCF margin%
11.68
11.96
9.29
6.53
5.48
4.45
6.46
8.37
10.66
12.29
9.76
8.37
8.83
78
1.120
FCF / Net incomex
1.469
1.621
1.864
2.031
2.397
2.391
2.600
3.151
3.138
3.783
0.210
3.138
2.394
6
15.56
ROIC%
8.06
8.44
7.48
6.37
4.84
4.87
7.72
6.35
8.30
7.08
19.39
7.08
7.28
77
8.16
Return on equity%
23.89
24.17
22.35
20.92
21.85
21.76
22.04
19.51
17.74
17.75
24.85
19.51
21.81
70
22.38
Return on assets%
12.41
13.88
13.52
15.96
14.39
15.48
18.37
18.39
16.19
15.48
29.65
16.19
15.48
42
0.03
EPS$
0.13
0.13
0.14
0.14
0.14
0.13
0.13
0.14
0.15
0.17
0.03
3.07%
3.48%
—
5.35
EPS growth%
0.40
0.93
0.40
0.40
0.40
2.58
5.44
3.79
5.44
6.74
21.69
5.44
1.76
41
0.04
Bookvalue per sh$
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.03
(3.39%)
1.80%
—
0.02
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.03
0.12
(3.08%)
(2.67%)
—
0.08
Dividend per sh$
0.19
0.18
0.19
0.22
0.22
0.25
0.25
0.29
0.31
0.32
0.06
8.53%
5.50%
—
26.72
Div yield (avg)%
15.66
15.34
18.20
17.08
18.14
17.94
19.59
20.57
22.15
19.33
11.25
19.59
18.17
51
17.31
Payout ratio%
20.37
20.10
19.00
16.01
18.97
19.30
22.12
25.11
26.45
27.39
28.51
25.11
20.23
42
22.14
Shares (diluted)M
21.49
22.26
23.38
23.28
22.10
22.89
22.40
23.85
22.81
23.03
22.22
0.83%
0.71%
56
22.71
Buyback yield%
21.81
24.16
23.66
23.54
26.28
23.43
25.90
24.55
22.86
25.47
19.98
24.55
23.91
91
0.461
D/E ratiox
0.654
0.638
0.577
0.630
0.689
0.699
0.630
0.672
0.598
0.623
1.083
0.630
0.634
81
0.825
Enterprise value$M
21.73
25.58
27.87
31.29
31.98
32.26
35.82
35.19
41.28
40.28
5.925
4.72%
7.74%
86
9.488
LT debt$M
7.545
7.219
7.359
8.348
8.644
8.726
9.743
9.201
9.520
9.218
7.277
1.29%
2.85%
57
Revenue
$15.69M
6.26%
1.00×
Cost of revenue
$10.98M
6.26%
1.00×
Operating expenses
$2.669M
6.93%
1.07×
Property and equipment
19.99%
Goodwill & intangibles
15.98%