2.127
Revenue$M
2.300
2.513
2.734
2.970
3.172
3.439
3.661
4.031
4.396
4.669
2.176
8.04%
8.22%
42
22.99
Revenue growth%
26.16
26.13
28.43
27.41
26.80
28.98
27.50
25.65
25.93
23.71
5.60
25.93
26.48
35
10.49
Gross margin%
15.48
16.06
16.00
18.16
20.51
18.55
20.70
21.84
23.29
23.68
13.83
21.84
19.53
27
11.13
Operating margin%
4.71
5.74
4.91
5.78
6.88
8.62
6.57
6.15
6.83
8.56
7.43
6.83
6.36
40
19.64
Net margin%
19.59
16.89
17.58
20.27
20.28
17.46
17.18
19.22
21.58
23.98
2.98
19.22
19.41
47
21.15
P/E ratio (avg)x
18.78
18.45
19.41
19.82
21.66
21.18
22.41
23.76
27.25
31.59
35.47
23.76
21.42
26
19.58
EV/EBITx
29.81
33.80
34.82
32.47
37.23
40.51
42.26
47.34
53.61
60.30
12.00
47.34
38.87
10
27.78
FCF yield (avg)%
7.08
5.76
7.98
7.80
10.69
8.53
5.80
8.61
5.62
3.78
17.70
5.80
7.44
7
19.09
FCF margin%
3.73
1.60
1.02
2.94
4.86
5.98
4.95
2.22
3.60
1.41
3.33
3.60
3.27
12
0.989
FCF / Net incomex
1.647
1.578
1.720
1.548
1.481
1.482
1.577
1.645
1.675
1.559
0.404
1.577
1.578
12
27.23
ROIC%
14.07
13.16
13.79
12.68
15.15
12.55
13.89
15.29
17.96
18.81
3.66
15.29
13.98
8
8.14
Return on equity%
9.59
10.27
13.23
12.18
14.66
14.25
13.02
11.00
8.95
6.00
19.50
11.00
11.59
7
9.31
Return on assets%
30.84
32.70
34.07
34.16
36.45
37.02
37.13
34.16
31.44
32.39
25.84
34.16
34.12
64
0.03
EPS$
0.13
0.14
0.16
0.19
0.20
0.24
0.26
0.26
0.28
0.32
0.03
9.34%
9.38%
—
22.59
EPS growth%
12.94
10.73
12.08
12.59
11.38
14.23
15.17
16.40
13.88
14.27
6.04
14.27
13.41
90
0.03
Bookvalue per sh$
0.13
0.12
0.14
0.13
0.13
0.12
0.11
0.11
0.10
0.10
0.02
(3.99%)
(1.48%)
—
0.05
FCF per share$
0.08
0.08
0.08
0.07
0.07
0.08
0.09
0.09
0.10
0.09
0.08
4.06%
1.05%
—
0.07
Dividend per sh$
0.12
0.11
0.13
0.14
0.16
0.17
0.16
0.18
0.17
0.19
0.03
3.92%
3.96%
—
26.67
Div yield (avg)%
16.08
16.18
14.87
12.61
15.60
17.40
18.46
19.46
20.02
19.48
20.32
19.46
16.79
11
24.92
Payout ratio%
20.74
22.01
21.50
20.86
19.97
20.39
21.73
23.32
23.91
21.95
29.04
21.95
21.61
81
20.47
Shares (diluted)M
23.77
22.56
25.40
24.66
24.61
26.16
28.26
31.77
33.15
36.07
19.58
7.95%
4.62%
34
18.00
Buyback yield%
19.45
17.24
16.88
19.10
19.30
19.78
20.83
19.76
22.02
21.36
14.09
20.83
19.60
55
0.481
D/E ratiox
2.255
2.246
2.355
2.782
2.911
2.900
3.341
3.826
4.554
4.915
0.327
3.826
2.906
21
3.821
Enterprise value$M
2.855
3.167
2.918
2.873
2.726
2.989
3.272
3.453
3.831
4.002
2.781
7.98%
4.58%
90
1.191
LT debt$M
1.274
1.179
1.239
1.308
1.237
1.254
1.211
1.143
1.196
1.362
3.542
1.93%
0.59%
44
Revenue
$4.669M
8.22%
1.00×
Cost of revenue
$2.353M
8.19%
1.00×
Operating expenses
$1.108M
8.15%
0.99×
Property and equipment
18.58%