22.38
Revenue$M
43.56
44.68
45.31
47.18
48.91
50.48
52.40
53.45
55.85
56.61
23.04
2.97%
2.84%
87
20.78
Revenue growth%
8.13
10.06
7.50
7.62
4.75
5.57
6.54
8.48
8.32
5.42
21.22
6.54
7.56
9
26.36
Gross margin%
13.57
13.01
10.23
8.56
8.21
8.67
6.59
9.10
10.75
11.93
25.96
9.10
9.67
71
26.94
Operating margin%
14.47
14.59
15.97
18.00
18.82
16.06
17.08
14.52
14.73
17.54
14.78
16.06
16.02
79
26.06
Net margin%
26.97
28.28
29.88
28.39
30.33
28.85
30.93
29.19
31.17
30.18
19.57
30.18
29.54
20
37.94
P/E ratio (avg)x
19.94
19.83
21.81
24.63
27.01
27.61
26.45
24.93
27.54
28.48
19.19
27.54
25.69
93
30.88
EV/EBITx
11.58
11.14
11.70
13.15
13.24
12.97
13.53
13.43
15.98
16.72
21.22
13.53
13.20
52
25.71
FCF yield (avg)%
24.07
25.36
28.29
28.91
26.92
25.67
28.20
26.08
26.27
28.24
20.55
26.27
26.60
39
28.27
FCF margin%
10.53
9.86
11.48
13.75
13.23
13.09
13.41
15.22
17.66
15.35
6.88
15.22
13.32
23
0.649
FCF / Net incomex
0.780
0.903
1.003
0.970
0.964
1.032
1.086
1.190
1.250
1.280
1.681
1.190
1.018
45
2.09
ROIC%
9.14
11.29
9.79
9.51
12.03
14.74
12.98
11.54
9.11
6.54
25.96
11.54
10.54
34
24.62
Return on equity%
13.19
13.38
13.98
15.20
17.78
20.72
23.69
20.72
23.23
23.21
23.38
23.21
19.25
90
25.11
Return on assets%
20.71
19.78
19.56
20.67
19.77
21.04
22.45
23.63
22.30
21.99
25.00
22.30
20.88
78
0.04
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
3.16%
2.79%
—
13.81
EPS growth%
2.62
1.12
2.79
4.08
2.81
3.25
4.52
1.56
2.39
4.67
4.18
3.25
2.80
26
0.12
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.10
(5.58%)
(4.39%)
—
0.12
FCF per share$
0.08
0.08
0.08
0.09
0.09
0.08
0.08
0.08
0.08
0.09
0.04
(0.57%)
1.24%
—
0.04
Dividend per sh$
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.12
4.31%
3.03%
—
7.19
Div yield (avg)%
12.03
12.46
14.06
11.07
13.64
12.32
13.62
11.75
13.63
15.88
25.84
13.62
13.04
80
11.86
Payout ratio%
12.44
15.05
15.51
18.45
16.70
15.73
14.54
15.05
14.56
12.96
3.50
14.56
15.05
34
413.3
Shares (diluted)M
409.3
381.8
356.0
321.2
330.5
353.1
336.8
364.5
330.2
358.2
417.4
1.62%
(1.72%)
29
5.22
Buyback yield%
24.20
24.94
23.57
21.11
23.43
24.12
27.04
25.19
23.24
20.80
23.02
24.12
23.85
53
1.550
D/E ratiox
0.205
0.200
0.186
0.196
0.183
0.181
0.162
0.143
0.152
0.141
0.241
0.152
0.182
65
48.30
Enterprise value$M
19.07
17.78
18.55
18.07
19.70
19.00
19.27
17.03
16.81
18.14
18.02
(1.63%)
(1.65%)
57
5.018
LT debt$M
83.58
91.45
93.88
86.97
87.33
99.30
104.1
96.88
99.67
93.78
27.36
1.44%
0.82%
45
Revenue
$56.61M
2.84%
1.00×
Cost of revenue
$28.44M
2.55%
0.97×
Operating expenses
$14.07M
3.28%
1.04×
Property and equipment
17.16%