1.614
Revenue$M
9.110
9.304
9.645
9.915
10.17
10.60
10.79
10.85
11.02
11.05
1.658
1.66%
1.97%
92
25.19
Revenue growth%
29.17
27.16
29.44
30.14
32.71
35.18
35.52
33.64
31.28
31.93
16.52
33.64
31.61
73
4.51
Gross margin%
19.00
19.27
18.32
15.59
14.64
17.24
19.77
16.79
18.68
21.41
3.38
18.68
18.50
34
7.77
Operating margin%
13.95
16.58
13.75
10.77
12.73
10.75
10.77
11.31
13.87
13.52
14.04
11.31
13.12
71
6.70
Net margin%
12.35
9.98
9.28
10.99
10.97
10.88
13.44
13.55
15.32
12.87
12.40
13.44
11.67
30
30.31
P/E ratio (avg)x
9.125
8.707
8.074
7.806
7.408
6.574
6.329
6.743
5.970
5.450
20.17
6.329
7.076
33
36.35
EV/EBITx
25.09
26.63
23.04
23.23
20.42
17.27
17.17
16.51
16.17
14.99
21.22
16.51
18.85
33
29.53
FCF yield (avg)%
24.09
25.93
25.19
26.45
23.75
20.80
22.93
21.20
18.38
20.17
25.85
20.80
23.34
22
28.68
FCF margin%
21.05
20.40
18.83
17.33
16.58
15.18
16.58
14.34
17.34
19.96
16.76
16.58
17.33
44
1.074
FCF / Net incomex
0.724
0.678
0.654
0.686
0.594
0.560
0.564
0.603
0.566
0.565
0.210
0.565
0.598
31
15.43
ROIC%
0.40
2.13
1.00
0.48
0.40
0.40
2.04
2.08
4.50
6.15
12.39
2.08
1.52
39
21.79
Return on equity%
22.30
20.73
17.84
19.60
18.46
16.61
18.47
15.83
16.84
19.51
15.23
16.84
18.46
77
25.12
Return on assets%
12.32
12.20
14.12
12.84
10.18
8.70
8.13
5.39
3.62
4.69
9.39
5.39
9.44
40
—
EPS$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.13%
7.71%
—
19.31
EPS growth%
19.71
22.29
20.52
20.65
19.49
18.40
21.28
21.87
22.72
23.44
7.78
21.87
20.96
65
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
2.63%
(0.05%)
—
0.01
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
5.05%
5.72%
—
0.01
Dividend per sh$
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.02
—
3.25%
3.70%
—
19.51
Div yield (avg)%
14.57
16.88
14.00
15.29
14.10
13.96
15.82
15.06
14.89
16.78
16.03
15.06
14.97
54
8.59
Payout ratio%
25.22
27.17
29.86
29.77
31.84
32.01
33.81
35.89
38.27
36.17
9.34
35.89
31.93
30
0.915
Shares (diluted)B
1.047
0.948
0.980
0.847
0.733
0.701
0.746
0.693
0.685
0.604
0.956
(3.79%)
(4.63%)
93
21.64
Buyback yield%
17.74
19.85
19.61
20.02
22.36
20.08
20.66
20.95
20.59
18.98
14.29
20.59
20.05
85
0.859
D/E ratiox
0.843
0.962
0.950
1.008
1.141
1.279
1.360
1.527
1.503
1.596
0.904
1.503
1.210
70
9.449
Enterprise value$M
2.728
2.924
2.730
2.482
2.531
2.671
2.783
2.664
2.387
2.531
8.315
—
(0.93%)
12
9.453
LT debt$M
2.426
2.328
2.365
2.490
2.595
2.955
2.821
2.865
3.050
3.171
10.81
4.08%
4.02%
82
Revenue
$11.05M
1.97%
1.00×
Cost of revenue
$5.531M
1.78%
0.98×
Operating expenses
$2.076M
2.07%
1.01×
Goodwill & intangibles
16.18%
Property and equipment
15.48%