26.46
Revenue$M
23.73
25.68
27.33
29.75
32.04
35.08
37.87
40.53
44.60
47.41
29.06
8.15%
7.92%
21
17.46
Revenue growth%
24.47
25.06
27.43
27.49
25.35
24.92
24.19
22.88
24.49
26.68
21.17
24.49
24.99
49
23.52
Gross margin%
14.31
12.08
12.86
11.85
13.21
12.52
13.87
12.67
14.92
16.85
17.91
13.87
13.03
74
20.17
Operating margin%
26.39
25.54
23.71
25.16
24.10
23.37
21.44
20.55
17.98
17.82
7.40
20.55
23.54
75
5.93
Net margin%
11.24
8.44
6.37
8.04
7.69
10.68
8.99
11.04
11.22
12.88
26.00
11.04
9.83
83
8.932
P/E ratio (avg)x
15.50
13.74
12.24
12.41
13.02
11.91
12.41
11.85
10.90
11.68
27.45
11.85
12.32
15
13.19
EV/EBITx
31.74
32.73
33.60
35.68
34.97
32.28
29.70
32.64
36.99
41.61
19.55
32.64
33.17
8
15.97
FCF yield (avg)%
29.75
31.24
30.44
31.92
31.38
32.54
32.36
31.85
30.80
28.72
29.55
31.85
31.31
49
19.65
FCF margin%
20.47
22.54
22.08
22.65
24.91
23.51
26.15
24.44
26.42
24.53
8.63
24.53
23.98
18
1.244
FCF / Net incomex
1.666
1.708
1.915
2.019
2.208
2.168
2.578
2.670
3.059
3.580
0.591
2.670
2.188
83
9.51
ROIC%
28.31
27.46
28.70
30.13
32.05
30.34
31.35
32.21
32.40
32.90
11.98
32.21
30.84
17
5.36
Return on equity%
11.82
12.73
12.47
14.60
16.37
15.88
13.10
12.35
12.55
10.77
5.10
12.55
12.64
94
3.74
Return on assets%
9.54
9.96
7.44
7.98
9.19
10.81
12.04
13.86
14.90
12.46
23.51
12.46
10.38
7
0.05
EPS$
0.11
0.12
0.14
0.14
0.16
0.16
0.15
0.17
0.18
0.19
0.06
3.72%
6.86%
—
10.28
EPS growth%
4.87
2.37
4.46
2.20
4.73
6.69
9.06
10.35
12.44
10.59
28.49
10.35
5.78
11
0.07
Bookvalue per sh$
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.06
0.01
0.48%
1.05%
—
0.02
FCF per share$
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.07
(3.08%)
(2.04%)
—
0.02
Dividend per sh$
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
1.08%
3.28%
—
5.36
Div yield (avg)%
12.74
11.90
9.13
10.23
7.72
5.74
8.39
5.70
7.01
9.51
11.57
7.01
8.76
24
15.66
Payout ratio%
3.12
3.07
4.19
1.49
0.40
0.40
0.74
0.40
0.40
0.40
5.07
0.40
0.57
63
248.9
Shares (diluted)M
233.5
221.2
192.8
166.7
159.4
144.6
148.0
155.3
161.8
166.6
245.1
0.90%
(3.98%)
83
19.24
Buyback yield%
22.93
22.18
22.50
21.86
19.59
21.12
21.46
21.23
18.89
18.65
18.60
21.12
21.34
51
0.727
D/E ratiox
1.145
1.117
1.112
1.192
1.352
1.584
1.824
1.902
2.091
2.377
1.651
1.902
1.468
66
42.24
Enterprise value$M
50.95
53.02
60.41
59.24
65.67
63.54
68.97
75.97
80.98
74.57
32.53
2.58%
3.96%
23
11.82
LT debt$M
18.48
17.22
17.55
17.93
16.41
16.26
15.34
17.01
18.02
18.07
14.40
1.95%
0.16%
41
Revenue
$47.41M
7.92%
1.00×
Cost of revenue
$26.65M
7.93%
1.00×
Operating expenses
$6.116M
8.02%
1.01×
Property and equipment
16.45%