14.33
Revenue$M
9.952
10.84
11.57
12.23
13.08
14.24
15.46
16.35
17.09
18.63
15.93
7.33%
7.18%
5
3.83
Revenue growth%
6.04
6.74
5.91
4.29
3.87
4.79
2.55
2.81
0.59
0.40
28.68
2.55
4.08
28
26.38
Gross margin%
14.36
13.76
11.26
12.65
13.17
11.80
8.82
7.51
6.49
4.05
29.65
7.51
11.53
84
4.10
Operating margin%
18.91
20.04
22.23
20.71
21.87
23.48
22.84
21.29
23.45
21.99
18.26
22.84
21.93
25
27.81
Net margin%
20.65
19.81
19.56
21.73
22.18
20.30
18.50
19.37
20.86
18.83
24.67
19.37
20.06
91
27.86
P/E ratio (avg)x
32.96
34.83
37.98
35.72
34.00
35.03
35.51
40.66
38.71
41.81
15.77
38.71
35.61
68
10.87
EV/EBITx
21.37
22.24
20.02
19.83
17.92
17.43
15.65
14.94
14.04
13.86
11.02
14.94
17.68
85
16.59
FCF yield (avg)%
12.52
10.05
12.34
10.45
9.08
11.56
13.76
10.90
9.21
8.44
3.93
10.90
10.67
59
10.76
FCF margin%
5.82
8.39
7.37
7.99
7.00
7.28
4.61
2.58
0.40
2.69
19.16
2.69
6.41
36
1.157
FCF / Net incomex
0.224
0.254
0.249
0.233
0.262
0.241
0.238
0.217
0.213
0.222
0.236
0.222
0.235
10
12.56
ROIC%
21.30
19.36
20.02
20.67
18.70
20.83
19.39
17.72
17.05
17.55
7.37
17.72
19.38
61
6.02
Return on equity%
8.84
11.57
9.79
10.53
12.39
14.44
13.98
16.70
15.74
13.85
4.10
14.44
13.12
59
3.43
Return on assets%
16.05
18.37
19.59
20.29
20.17
18.53
19.24
20.70
22.82
25.79
19.30
20.70
19.88
58
0.34
EPS$
0.19
0.21
0.19
0.21
0.20
0.19
0.19
0.22
0.20
0.19
0.36
(1.28%)
(0.09%)
—
13.02
EPS growth%
19.43
19.19
17.71
18.21
17.25
16.87
17.20
18.97
20.96
18.40
21.91
18.40
18.31
22
0.23
Bookvalue per sh$
0.08
0.09
0.08
0.09
0.09
0.10
0.09
0.11
0.11
0.11
0.19
3.58%
3.70%
—
0.12
FCF per share$
0.46
0.41
0.40
0.37
0.35
0.37
0.40
0.40
0.39
0.40
0.25
2.69%
(0.54%)
—
0.10
Dividend per sh$
0.37
0.35
0.36
0.36
0.39
0.40
0.39
0.39
0.38
0.42
0.25
1.23%
0.30%
—
26.94
Div yield (avg)%
5.14
4.35
6.31
8.93
8.14
6.04
8.96
8.58
7.53
7.75
13.30
7.75
7.64
24
15.75
Payout ratio%
20.68
20.17
20.28
17.82
18.67
18.89
21.33
19.38
17.17
19.54
16.63
19.38
19.46
18
32.06
Shares (diluted)M
24.32
22.81
22.74
21.41
22.80
23.46
25.23
25.69
28.50
30.96
32.77
6.32%
1.70%
56
22.64
Buyback yield%
22.10
19.31
21.57
19.80
17.90
20.06
22.38
20.97
21.61
23.42
27.87
21.61
21.27
53
1.480
D/E ratiox
0.367
0.379
0.372
0.413
0.372
0.360
0.376
0.342
0.333
0.361
0.782
0.360
0.369
47
2.763
Enterprise value$M
1.586
1.616
1.485
1.331
1.460
1.357
1.197
1.147
1.140
1.003
12.19
(7.23%)
(5.53%)
19
8.884
LT debt$M
0.753
0.803
0.864
1.013
1.089
1.156
1.141
1.301
1.293
1.252
4.229
2.84%
4.90%
86
Revenue
$18.63M
7.18%
1.00×
Cost of revenue
$11.18M
7.52%
1.03×
Operating expenses
$2.602M
6.45%
0.93×
Property and equipment
15.24%