5.426
Revenue$M
5.901
6.492
7.039
7.483
8.222
8.878
9.632
10.57
11.29
12.03
6.042
7.91%
8.20%
66
14.40
Revenue growth%
32.91
34.92
36.95
38.08
38.74
39.38
41.44
44.33
46.52
46.61
17.12
44.33
39.06
16
15.32
Gross margin%
20.94
18.66
20.57
20.29
22.23
19.95
17.71
17.95
17.67
19.18
17.78
17.95
19.56
48
11.35
Operating margin%
9.00
9.57
12.29
9.93
12.93
10.04
11.93
12.26
10.53
9.55
15.03
10.53
10.28
5
22.41
Net margin%
13.49
13.81
13.41
11.43
12.17
11.51
14.09
16.29
17.92
17.34
28.03
16.29
13.65
15
27.66
P/E ratio (avg)x
20.40
21.89
21.58
21.11
21.97
23.39
23.32
23.36
25.52
24.44
37.87
23.39
22.65
49
13.48
EV/EBITx
16.30
16.35
15.94
17.19
16.98
16.70
15.01
16.32
14.99
14.04
15.47
15.01
16.31
44
26.71
FCF yield (avg)%
16.33
14.15
14.87
15.94
17.40
19.02
16.20
17.18
16.97
14.98
14.88
16.97
16.27
72
23.75
FCF margin%
22.23
19.68
22.18
22.04
22.89
21.58
20.92
23.91
25.13
24.89
23.56
23.91
22.21
47
1.237
FCF / Net incomex
0.932
0.860
0.884
0.817
0.875
0.902
0.838
0.848
0.844
0.959
1.752
0.848
0.867
30
26.94
ROIC%
12.99
10.55
13.38
16.01
14.14
15.04
17.15
17.34
17.96
19.66
10.90
17.34
15.53
35
8.27
Return on equity%
16.00
17.31
15.94
18.24
16.95
18.65
16.43
15.01
13.90
11.20
22.52
15.01
16.22
13
14.83
Return on assets%
10.97
10.23
9.93
8.10
6.35
5.79
3.08
6.01
8.14
9.67
27.44
6.01
8.12
58
0.19
EPS$
0.19
0.19
0.21
0.24
0.25
0.25
0.30
0.33
0.32
0.38
0.21
8.10%
7.63%
—
4.62
EPS growth%
23.61
24.57
27.19
25.60
23.29
24.57
21.66
21.33
22.46
23.16
12.80
22.46
23.45
81
0.43
Bookvalue per sh$
0.23
0.23
0.22
0.21
0.24
0.23
0.27
0.32
0.32
0.32
0.28
6.26%
3.75%
—
0.25
FCF per share$
0.15
0.14
0.14
0.15
0.14
0.14
0.14
0.15
0.15
0.14
0.22
(0.51%)
0.26%
—
0.14
Dividend per sh$
0.17
0.16
0.16
0.16
0.16
0.18
0.19
0.19
0.19
0.20
0.13
4.41%
1.78%
—
13.69
Div yield (avg)%
28.09
26.68
26.81
29.70
26.75
23.91
24.57
26.81
27.97
27.47
3.86
26.81
26.81
68
8.13
Payout ratio%
8.21
9.39
9.60
12.36
11.89
10.87
9.81
6.91
7.53
8.79
26.58
8.79
9.49
81
15.57
Shares (diluted)M
21.75
24.58
25.97
25.09
25.16
27.17
29.35
29.60
27.46
29.78
15.35
3.43%
4.11%
93
12.56
Buyback yield%
18.34
20.77
19.40
18.43
16.20
13.82
15.07
12.26
10.95
10.16
16.34
12.26
15.63
53
1.562
D/E ratiox
1.115
1.237
1.340
1.450
1.678
1.803
1.922
1.945
2.056
2.166
0.617
1.945
1.740
68
4.854
Enterprise value$M
2.330
2.160
2.355
2.207
2.292
2.410
2.106
2.177
2.388
2.259
7.193
(0.29%)
(1.70%)
64
1.161
LT debt$M
3.191
3.161
3.409
3.286
3.374
2.988
2.722
2.563
2.708
2.717
5.426
(4.24%)
(2.61%)
27
Revenue
$12.03M
8.20%
1.00×
Cost of revenue
$7.012M
8.56%
1.03×
Operating expenses
$2.316M
8.02%
0.98×
Property and equipment
14.45%