25.26
Revenue$M
25.54
27.03
28.03
29.62
30.62
32.56
34.01
36.16
38.39
40.60
26.46
5.80%
5.38%
61
24.66
Revenue growth%
26.69
24.51
22.23
24.38
25.56
22.92
21.81
24.71
24.09
23.85
18.21
23.85
24.23
53
8.19
Gross margin%
21.64
23.34
25.97
23.37
21.97
20.20
20.86
19.50
21.39
22.37
7.20
20.86
21.81
80
16.47
Operating margin%
9.03
8.48
5.69
5.89
5.14
4.23
3.22
5.52
2.54
1.54
29.26
3.22
5.33
17
27.35
Net margin%
28.88
29.96
27.06
25.45
26.40
28.80
31.74
31.15
31.66
29.21
18.31
31.15
29.04
22
32.51
P/E ratio (avg)x
31.35
31.65
30.77
34.95
36.35
39.94
38.47
41.56
45.18
44.66
11.39
41.56
37.41
17
18.26
EV/EBITx
16.28
17.31
16.64
14.96
15.08
15.44
15.10
16.63
14.82
13.57
34.95
15.10
15.27
48
23.81
FCF yield (avg)%
15.96
14.15
11.33
9.02
11.10
13.86
12.30
13.34
16.34
15.38
19.57
13.86
13.60
57
22.23
FCF margin%
9.30
11.98
12.99
12.17
14.67
14.97
13.97
14.41
13.03
13.20
23.79
13.97
13.12
61
0.420
FCF / Net incomex
1.468
1.384
1.284
1.316
1.392
1.375
1.480
1.319
1.282
1.303
1.651
1.319
1.347
94
15.83
ROIC%
21.48
20.39
21.40
23.56
23.35
25.84
26.75
27.15
29.77
30.60
10.09
27.15
24.70
17
12.09
Return on equity%
12.53
9.93
8.70
10.09
8.75
8.50
6.54
5.87
4.53
2.10
3.53
5.87
8.60
12
4.35
Return on assets%
29.39
29.95
32.48
33.84
36.82
35.65
33.88
34.11
36.57
36.64
16.34
35.65
34.00
58
0.05
EPS$
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.84%
0.14%
—
19.68
EPS growth%
19.69
20.79
19.18
18.73
19.99
22.24
22.47
21.10
24.04
24.48
18.44
22.47
20.95
20
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(1.36%)
(1.92%)
—
0.03
FCF per share$
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
7.91%
1.51%
—
0.03
Dividend per sh$
0.08
0.09
0.11
0.13
0.15
0.17
0.21
0.22
0.24
0.25
0.04
11.07%
13.19%
—
19.73
Div yield (avg)%
13.43
11.03
13.28
11.93
14.02
11.79
13.76
14.76
13.31
11.53
15.31
13.31
13.29
36
29.51
Payout ratio%
16.28
18.17
15.46
16.03
15.41
16.95
15.10
14.17
12.87
15.50
9.14
15.10
15.48
42
278.9
Shares (diluted)M
313.9
328.7
308.2
322.2
314.1
349.5
374.1
408.9
376.5
386.3
278.9
4.23%
3.20%
47
14.83
Buyback yield%
21.67
19.82
18.23
20.32
20.65
19.43
19.42
21.69
23.70
22.85
6.59
21.69
20.49
49
0.408
D/E ratiox
0.953
0.961
1.019
1.100
1.152
1.193
1.322
1.372
1.345
1.244
0.578
1.322
1.172
51
10.65
Enterprise value$M
1.666
1.715
1.511
1.462
1.595
1.439
1.333
1.393
1.307
1.353
14.41
(3.25%)
(2.72%)
71
10.75
LT debt$M
21.24
22.74
24.84
23.88
26.70
24.27
26.72
29.06
31.25
31.74
7.585
3.52%
4.62%
14
Revenue
$40.60M
5.38%
1.00×
Cost of revenue
$18.00M
5.37%
1.00×
Operating expenses
$9.165M
5.54%
1.02×
Goodwill & intangibles
21.85%
Property and equipment
18.25%