18.39
Revenue$M
19.88
21.04
22.74
24.70
25.92
27.32
29.47
32.06
33.74
36.95
19.35
7.35%
7.24%
34
12.13
Revenue growth%
2.40
1.82
0.43
0.40
0.40
2.35
4.49
4.70
6.57
8.73
27.56
4.70
2.37
56
20.59
Gross margin%
28.64
29.91
28.16
28.76
27.35
26.08
23.65
26.45
25.33
24.13
16.71
25.33
26.90
63
6.21
Operating margin%
12.10
9.38
7.59
10.34
10.85
12.48
11.89
9.75
9.95
8.58
8.09
9.95
10.14
80
23.42
Net margin%
29.22
27.34
24.60
24.93
26.36
24.52
26.31
23.74
20.82
20.37
11.79
23.74
24.76
27
36.60
P/E ratio (avg)x
13.72
13.65
15.04
15.98
16.76
16.88
15.32
14.17
13.73
14.75
35.26
14.75
14.90
35
11.11
EV/EBITx
12.95
13.79
13.11
13.97
13.12
13.76
15.25
14.25
14.49
15.43
11.71
14.49
13.88
68
14.32
FCF yield (avg)%
24.31
24.35
24.26
26.64
26.08
28.83
27.23
27.23
26.79
27.92
6.69
27.23
26.71
67
23.69
FCF margin%
22.75
20.07
22.99
22.26
22.62
21.23
19.43
17.03
15.54
15.63
6.54
17.03
20.65
8
1.268
FCF / Net incomex
1.358
1.328
1.442
1.612
1.834
2.185
2.509
2.742
3.264
3.873
1.691
2.742
2.010
60
3.43
ROIC%
9.39
7.62
8.24
10.56
10.73
11.34
10.56
11.35
10.44
11.87
27.51
11.34
10.56
74
12.13
Return on equity%
26.69
28.71
31.47
32.68
34.31
37.22
36.95
39.23
41.52
40.54
29.20
39.23
35.63
30
11.08
Return on assets%
13.33
10.68
9.52
8.31
8.52
10.63
8.87
10.80
9.43
8.80
19.41
9.43
9.48
88
0.20
EPS$
0.15
0.15
0.14
0.15
0.17
0.16
0.18
0.20
0.19
0.22
0.23
4.74%
3.50%
—
8.94
EPS growth%
16.90
19.06
18.30
19.60
20.70
19.83
20.95
18.04
18.25
15.58
11.51
18.25
18.68
24
0.17
Bookvalue per sh$
0.12
0.13
0.13
0.14
0.13
0.12
0.12
0.10
0.11
0.11
0.28
(3.75%)
(0.42%)
—
0.22
FCF per share$
0.15
0.14
0.13
0.14
0.15
0.14
0.14
0.14
0.14
0.13
0.24
(2.13%)
(0.33%)
—
0.22
Dividend per sh$
0.18
0.16
0.15
0.14
0.14
0.14
0.12
0.11
0.10
0.10
0.13
(7.34%)
(5.22%)
—
6.20
Div yield (avg)%
10.35
12.89
15.87
18.01
20.70
21.95
22.12
21.61
22.49
20.12
15.80
21.95
20.41
82
11.53
Payout ratio%
7.89
5.62
6.41
5.87
4.57
1.65
4.41
2.78
5.56
6.83
16.41
4.41
5.59
41
25.58
Shares (diluted)M
23.32
24.04
26.62
26.76
27.90
30.88
32.65
33.11
31.09
32.52
25.42
3.11%
4.11%
6
14.02
Buyback yield%
9.10
9.92
12.22
9.79
7.53
8.63
7.50
5.54
5.10
7.57
22.80
7.50
8.10
68
1.372
D/E ratiox
0.893
1.062
1.016
1.160
1.231
1.448
1.656
1.806
1.746
1.893
0.607
1.746
1.340
16
4.383
Enterprise value$M
18.08
20.82
23.23
26.92
30.68
30.20
34.77
38.90
46.10
46.66
27.02
8.75%
10.00%
22
24.04
LT debt$M
2.421
2.332
2.045
1.945
1.927
1.679
1.593
1.671
1.533
1.548
1.481
(4.28%)
(4.84%)
87
Revenue
$36.95M
7.24%
1.00×
Cost of revenue
$18.30M
7.43%
1.02×
Operating expenses
$8.448M
6.97%
0.97×
Property and equipment
20.28%