7.254
Revenue$M
16.86
17.14
17.29
17.45
17.50
18.16
18.95
19.80
20.15
21.06
7.932
3.78%
2.28%
61
11.96
Revenue growth%
20.45
22.81
24.67
23.80
26.44
27.86
25.38
25.95
25.59
27.54
22.14
25.95
25.48
84
8.53
Gross margin%
20.10
20.96
23.82
25.95
27.09
26.06
28.75
28.04
26.98
25.31
22.89
26.98
26.01
34
28.72
Operating margin%
0.40
0.93
0.40
2.23
4.68
6.37
3.45
4.31
5.45
5.13
11.48
5.13
3.88
30
6.03
Net margin%
17.19
17.98
19.10
17.36
18.72
20.10
21.31
19.63
18.20
15.70
23.40
19.63
18.46
22
17.33
P/E ratio (avg)x
20.74
19.97
20.60
18.48
17.00
15.13
15.67
16.00
14.39
15.48
30.42
15.48
16.50
64
35.28
EV/EBITx
17.58
17.99
20.32
19.58
19.64
20.16
18.66
18.54
20.98
21.61
15.14
20.16
19.61
61
14.03
FCF yield (avg)%
17.69
16.61
18.12
19.04
16.35
18.99
16.94
16.19
17.35
16.37
4.01
16.94
17.15
36
4.97
FCF margin%
25.32
23.33
23.27
23.88
25.82
28.22
27.36
26.60
26.81
25.93
24.77
26.81
25.87
79
0.603
FCF / Net incomex
0.311
0.293
0.305
0.268
0.271
0.253
0.224
0.236
0.210
0.218
1.784
0.224
0.260
59
25.46
ROIC%
17.13
15.03
17.96
18.96
21.36
20.27
18.50
16.12
17.83
20.49
24.22
18.50
18.23
57
12.20
Return on equity%
6.58
5.06
5.44
4.98
3.44
5.12
7.96
8.86
8.47
8.90
28.62
8.47
6.01
73
28.09
Return on assets%
5.07
4.09
6.13
8.51
10.35
10.79
10.30
11.66
12.52
9.75
22.15
10.79
10.02
67
0.74
EPS$
0.16
0.15
0.17
0.19
0.18
0.17
0.17
0.15
0.14
0.13
0.77
(6.49%)
(2.83%)
—
15.26
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.22
4.85
11.77
0.40
0.40
64
0.18
Bookvalue per sh$
0.56
0.55
0.61
0.60
0.67
0.73
0.87
0.91
1.07
1.28
0.47
13.84%
9.65%
—
0.80
FCF per share$
0.45
0.46
0.49
0.46
0.50
0.56
0.65
0.67
0.62
0.62
0.36
4.61%
2.70%
—
0.73
Dividend per sh$
0.49
0.49
0.42
0.40
0.37
0.34
0.29
0.26
0.26
0.24
0.36
(7.79%)
(5.87%)
—
8.47
Div yield (avg)%
3.56
2.33
2.38
4.83
4.26
6.89
8.04
6.74
4.51
1.77
21.82
6.74
4.38
93
18.85
Payout ratio%
17.28
19.77
19.46
21.84
19.38
18.93
17.00
18.51
20.64
19.68
17.26
18.93
19.42
32
17.80
Shares (diluted)M
24.40
25.56
28.83
32.79
35.69
41.25
45.07
47.01
52.16
58.48
17.84
10.38%
9.05%
57
27.57
Buyback yield%
17.97
17.58
14.59
16.43
18.29
15.37
17.51
19.44
16.69
16.37
3.08
16.69
17.10
57
1.525
D/E ratiox
0.401
0.396
0.419
0.379
0.398
0.414
0.354
0.301
0.309
0.272
1.228
0.309
0.388
45
2.877
Enterprise value$M
7.641
8.219
7.920
8.666
9.221
9.985
10.06
10.61
10.36
10.27
4.565
2.17%
3.38%
75
3.122
LT debt$M
16.08
19.42
22.03
23.45
24.67
24.85
28.68
31.79
31.88
37.42
16.83
8.69%
9.40%
16
Revenue
$21.06M
2.28%
1.00×
Cost of revenue
$13.21M
2.21%
0.99×
Operating expenses
$3.300M
2.35%
1.01×
Property and equipment
15.58%