52.06
Revenue$M
38.31
40.87
43.69
45.66
48.95
51.99
55.55
58.86
63.11
57.68
62.11
6.69%
6.15%
34
9.09
Revenue growth%
9.70
10.26
8.39
11.15
10.86
8.17
9.18
8.00
8.85
2.98
16.56
8.85
9.44
75
8.08
Gross margin%
10.74
11.46
14.00
15.84
14.23
12.00
9.62
8.81
8.52
15.45
19.16
9.62
11.73
23
16.44
Operating margin%
12.01
13.39
15.12
14.44
16.81
17.98
18.82
17.32
18.64
24.36
12.30
17.98
15.96
57
9.57
Net margin%
4.99
7.13
7.18
4.63
3.60
5.55
3.33
0.71
3.65
2.47
19.70
3.60
4.71
79
29.75
P/E ratio (avg)x
16.21
15.71
17.77
18.73
17.82
18.12
18.12
20.80
20.71
34.83
6.741
18.12
17.97
24
21.85
EV/EBITx
14.60
13.50
14.05
15.22
17.40
16.05
14.87
16.40
15.83
25.32
11.28
16.05
15.05
69
15.95
FCF yield (avg)%
27.44
30.27
32.15
34.60
33.06
31.40
30.58
29.47
28.80
20.61
16.58
30.58
30.43
82
3.31
FCF margin%
30.77
29.85
31.51
33.35
32.45
31.13
29.55
29.83
27.90
19.99
23.34
29.83
30.31
17
1.613
FCF / Net incomex
0.387
0.375
0.330
0.294
0.285
0.303
0.297
0.281
0.308
0.332
0.995
0.297
0.306
44
17.79
ROIC%
29.46
31.69
32.53
30.60
31.04
29.70
28.87
31.42
32.97
12.21
29.55
31.04
30.82
17
24.02
Return on equity%
31.65
32.07
31.40
30.49
29.71
27.72
25.35
23.07
24.50
8.39
20.95
25.35
30.10
7
3.59
Return on assets%
28.65
26.20
27.82
27.20
28.48
28.66
30.13
27.84
28.45
26.08
19.16
28.48
28.15
95
0.05
EPS$
0.16
0.18
0.19
0.21
0.22
0.22
0.24
0.26
0.23
0.05
0.06
1.73%
3.83%
—
21.98
EPS growth%
26.64
28.15
30.89
31.43
30.34
27.93
26.44
25.44
26.50
12.35
11.05
26.50
27.28
56
0.05
Bookvalue per sh$
0.12
0.11
0.09
0.09
0.08
0.09
0.09
0.10
0.10
0.06
0.09
2.19%
(1.79%)
—
0.06
FCF per share$
0.09
0.09
0.09
0.08
0.08
0.08
0.08
0.07
0.07
0.10
0.06
(3.81%)
(3.47%)
—
0.09
Dividend per sh$
0.22
0.22
0.24
0.26
0.26
0.31
0.34
0.35
0.36
0.06
0.20
6.84%
7.48%
—
10.43
Div yield (avg)%
3.79
5.16
5.88
8.61
8.54
7.98
10.47
12.10
10.56
5.88
6.64
10.47
8.26
6
22.39
Payout ratio%
23.62
22.69
24.25
23.55
24.65
27.64
29.76
28.50
29.13
10.71
2.63
28.50
24.45
95
157.2
Shares (diluted)M
230.1
247.5
292.3
335.7
329.5
322.3
322.9
370.2
387.2
157.6
161.0
2.90%
5.28%
36
26.67
Buyback yield%
7.39
6.83
7.83
5.47
7.62
10.38
10.44
7.81
10.66
3.56
2.05
10.38
7.72
64
0.950
D/E ratiox
1.446
1.646
1.729
1.748
1.645
1.685
1.673
1.750
1.766
1.747
0.711
1.685
1.679
9
25.96
Enterprise value$M
61.04
63.57
71.41
71.75
70.14
72.95
71.72
74.28
82.28
60.69
59.53
2.78%
3.66%
9
3.405
LT debt$M
25.61
27.35
27.01
31.54
32.66
32.67
31.59
34.42
38.89
29.47
47.25
4.28%
5.99%
8
Revenue
$63.11M
6.15%
1.00×
Cost of revenue
$27.87M
6.38%
1.02×
Operating expenses
$14.74M
6.34%
1.02×
Property and equipment
17.11%