8.417
Revenue$M
8.948
9.387
9.909
10.68
11.26
11.68
12.20
13.02
14.06
14.93
8.880
5.80%
6.08%
31
6.03
Revenue growth%
26.72
24.76
23.83
23.81
24.74
23.52
24.78
25.75
25.50
24.85
4.07
24.85
24.77
21
10.47
Gross margin%
8.03
6.36
9.31
8.80
10.05
11.84
11.99
12.96
10.73
7.78
22.23
11.84
9.68
80
28.25
Operating margin%
0.57
1.66
4.17
6.34
8.92
5.96
8.39
9.18
7.15
7.80
2.33
7.80
6.74
92
9.75
Net margin%
24.08
26.13
29.01
31.03
31.25
34.10
35.26
33.80
32.31
33.70
22.38
33.80
31.78
25
21.65
P/E ratio (avg)x
39.27
43.71
50.60
54.04
53.90
59.15
62.10
62.38
66.70
72.93
12.44
62.38
56.59
27
16.77
EV/EBITx
34.44
36.75
36.14
40.67
40.15
38.81
34.76
39.03
36.89
36.53
19.33
36.89
36.82
61
29.41
FCF yield (avg)%
1.33
2.21
4.76
7.73
6.98
8.76
9.58
11.70
13.15
15.89
7.93
11.70
8.25
66
10.70
FCF margin%
4.82
5.39
6.73
7.74
9.43
8.50
8.27
7.78
8.26
11.24
12.05
8.27
8.02
5
0.493
FCF / Net incomex
0.254
0.281
0.303
0.315
0.334
0.381
0.388
0.416
0.441
0.504
0.278
0.416
0.357
42
27.49
ROIC%
29.25
29.93
31.27
33.07
31.54
33.56
35.62
37.11
35.52
34.04
17.16
35.52
33.31
7
27.44
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
1.86
4.67
7.34
5.38
13.38
4.67
0.40
82
19.13
Return on assets%
34.19
35.15
37.99
36.64
34.29
32.21
32.26
33.84
34.17
32.81
10.49
32.81
34.18
76
0.03
EPS$
0.13
0.12
0.13
0.12
0.14
0.15
0.14
0.13
0.15
0.15
0.03
0.57%
2.23%
—
2.45
EPS growth%
27.63
27.20
25.61
28.05
27.41
29.03
27.88
28.61
26.48
29.06
15.94
28.61
27.76
79
0.05
Bookvalue per sh$
0.05
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.03
0.04
0.10
2.07%
(2.65%)
—
0.03
FCF per share$
0.08
0.08
0.08
0.07
0.06
0.07
0.07
0.07
0.06
0.06
0.04
(2.76%)
(3.67%)
—
0.05
Dividend per sh$
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.03
0.08
(5.24%)
(5.15%)
—
16.05
Div yield (avg)%
10.77
10.85
12.65
11.65
11.28
11.96
10.23
7.32
6.31
3.77
22.64
7.32
10.81
72
14.36
Payout ratio%
24.98
22.73
24.33
27.24
26.37
29.30
26.95
25.56
23.06
21.36
16.63
25.56
25.27
73
144.7
Shares (diluted)M
134.3
134.2
141.7
130.9
129.2
132.6
136.5
143.5
152.5
149.5
148.5
2.96%
0.35%
92
14.88
Buyback yield%
11.84
13.95
15.07
14.69
11.75
10.60
12.34
11.77
13.16
13.83
17.19
12.34
12.75
70
1.249
D/E ratiox
1.437
1.389
1.473
1.579
1.753
1.809
2.057
2.082
2.429
2.405
0.263
2.082
1.781
59
4.410
Enterprise value$M
1.408
1.536
1.572
1.586
1.796
2.026
2.237
2.090
2.337
2.571
12.23
7.44%
5.65%
78
1.040
LT debt$M
8.270
8.904
8.776
9.343
9.006
9.462
10.78
11.25
10.82
12.07
10.30
6.03%
5.31%
64
Revenue
$14.93M
6.08%
1.00×
Cost of revenue
$10.45M
6.08%
1.00×
Operating expenses
$2.732M
5.44%
0.94×
Property and equipment
20.35%