0.455
Revenue$M
8.441
8.659
8.617
8.892
8.782
8.769
8.789
9.070
9.061
8.936
0.471
0.35%
0.81%
94
16.32
Revenue growth%
11.83
12.50
12.20
11.16
11.73
12.26
12.14
11.91
9.95
11.42
19.30
11.91
11.87
14
23.31
Gross margin%
14.51
11.53
11.70
13.47
12.90
11.54
14.12
16.13
13.41
15.97
3.11
14.12
13.44
31
16.59
Operating margin%
7.67
4.77
2.85
3.54
1.67
2.33
0.40
0.40
3.22
4.57
17.98
2.33
3.04
18
6.33
Net margin%
13.28
15.29
14.02
13.96
15.79
16.51
17.63
20.05
22.58
24.33
23.48
20.05
16.15
45
13.13
P/E ratio (avg)x
5.106
5.005
4.845
4.839
4.686
4.427
4.377
4.157
4.227
3.710
29.85
4.227
4.556
40
29.12
EV/EBITx
18.68
16.05
16.82
18.29
17.74
16.67
16.30
17.72
19.41
17.90
23.10
17.72
17.73
12
27.86
FCF yield (avg)%
22.52
23.93
22.91
22.28
24.78
26.18
26.30
28.00
30.38
27.67
12.00
27.67
25.48
10
23.72
FCF margin%
4.86
3.96
6.96
5.84
8.30
10.51
8.82
9.51
8.78
9.74
27.12
9.51
8.54
24
0.876
FCF / Net incomex
1.907
2.112
2.412
2.616
2.885
2.846
2.961
2.927
3.335
3.829
0.838
2.961
2.866
82
20.26
ROIC%
16.54
19.54
20.75
21.23
23.30
23.36
20.86
22.00
22.65
21.20
8.91
22.00
21.21
60
27.09
Return on equity%
20.62
23.51
20.74
22.97
22.27
19.74
19.26
16.49
15.22
16.94
27.64
16.94
20.18
76
7.52
Return on assets%
3.40
3.33
3.89
4.24
6.91
5.37
3.53
1.57
0.40
3.06
16.82
3.06
3.46
70
0.05
EPS$
0.05
0.05
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
2.32%
1.78%
—
28.89
EPS growth%
6.30
5.37
7.21
8.27
8.76
9.68
10.37
11.30
13.30
15.87
6.19
11.30
9.22
69
0.04
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.04
0.04
0.04
0.02
5.51%
1.50%
—
0.03
FCF per share$
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(2.32%)
(3.34%)
—
0.03
Dividend per sh$
0.04
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.03
7.59%
9.80%
—
2.85
Div yield (avg)%
4.64
4.01
5.37
6.76
7.57
5.03
2.33
2.76
5.68
8.35
6.29
5.03
5.20
87
12.45
Payout ratio%
6.23
6.15
3.41
2.70
5.46
5.90
7.07
7.11
9.64
9.41
15.71
7.11
6.19
42
90.41
Shares (diluted)M
110.7
112.8
104.9
99.57
114.2
115.3
106.8
123.0
115.2
122.7
87.83
1.45%
1.70%
44
10.67
Buyback yield%
8.69
6.07
4.27
7.16
5.36
4.33
5.87
6.48
6.01
3.77
16.10
5.87
5.94
55
1.705
D/E ratiox
1.902
2.202
2.262
2.725
3.032
3.571
3.990
4.060
4.160
4.579
1.760
4.060
3.302
63
9.556
Enterprise value$M
17.24
17.17
17.90
20.23
20.90
20.48
24.29
25.32
28.91
29.19
1.646
6.91%
6.81%
85
6.558
LT debt$M
4.964
5.940
6.212
6.167
7.240
7.233
7.691
8.090
9.574
10.74
3.911
8.20%
8.14%
95
Revenue
$8.936M
0.81%
1.00×
Cost of revenue
$5.686M
0.78%
1.00×
Operating expenses
$2.049M
0.74%
0.99×
Property and equipment
18.01%