6.428
Revenue$M
46.95
49.21
53.80
57.07
60.17
63.83
68.78
72.59
77.13
81.07
6.815
6.15%
6.47%
12
16.64
Revenue growth%
15.53
15.66
15.55
17.07
19.53
17.28
17.76
18.21
20.34
19.15
8.35
18.21
17.52
91
29.43
Gross margin%
4.90
3.00
2.16
0.40
1.67
1.98
1.34
0.40
0.40
0.40
25.19
0.40
1.51
65
12.20
Operating margin%
21.24
19.36
21.11
20.91
22.66
20.76
20.70
18.50
15.74
14.69
26.55
18.50
20.73
68
3.29
Net margin%
27.82
30.61
28.31
31.02
30.59
30.14
32.99
31.78
33.73
33.71
19.57
32.99
30.81
15
20.08
P/E ratio (avg)x
25.47
24.87
26.14
28.45
28.28
31.05
33.59
35.64
35.16
37.62
12.65
35.16
29.75
8
19.89
EV/EBITx
15.52
15.51
16.47
17.37
18.12
19.20
20.68
20.59
20.29
22.31
16.87
20.59
18.66
94
4.56
FCF yield (avg)%
11.97
11.19
11.93
9.86
12.28
10.85
10.47
11.79
9.98
7.28
23.10
10.47
11.02
46
14.73
FCF margin%
16.35
17.23
16.76
19.28
17.27
14.86
13.40
15.86
18.57
20.98
19.49
15.86
16.99
7
0.473
FCF / Net incomex
0.528
0.573
0.561
0.521
0.460
0.489
0.446
0.407
0.410
0.371
0.429
0.410
0.475
10
13.93
ROIC%
2.49
4.72
5.24
4.18
2.49
2.23
3.25
4.41
5.42
2.90
18.99
3.25
3.72
32
25.25
Return on equity%
30.29
29.31
28.77
25.88
26.67
29.63
28.17
29.44
31.27
28.56
15.07
29.44
29.04
85
6.22
Return on assets%
8.73
11.53
9.33
7.19
10.02
12.57
9.96
12.32
11.16
9.08
13.69
11.16
9.99
6
1.39
EPS$
1.50
1.40
1.38
1.38
1.40
1.52
1.43
1.48
1.54
1.49
1.43
1.30%
0.58%
—
26.79
EPS growth%
2.17
4.91
6.05
5.59
5.77
4.33
4.60
6.77
7.70
5.24
25.69
5.24
5.41
31
1.56
Bookvalue per sh$
1.37
1.27
1.09
0.95
1.00
0.88
0.82
0.83
0.89
0.82
1.02
(3.71%)
(5.44%)
—
1.90
FCF per share$
1.92
1.76
1.51
1.53
1.64
1.51
1.63
1.57
1.45
1.27
1.64
(4.93%)
(3.72%)
—
1.73
Dividend per sh$
2.87
2.74
2.59
2.95
2.77
2.82
3.01
3.26
3.66
3.93
1.81
7.21%
4.63%
—
7.38
Div yield (avg)%
13.52
10.70
9.10
6.52
4.64
4.15
5.34
4.03
5.19
6.07
7.01
5.19
5.70
81
23.84
Payout ratio%
14.77
17.45
17.04
14.64
13.28
10.75
13.32
12.95
11.60
12.97
20.48
12.95
13.30
76
25.20
Shares (diluted)M
32.57
34.21
36.78
35.95
37.00
40.20
45.10
53.92
56.43
65.97
25.61
12.26%
6.96%
39
11.12
Buyback yield%
19.36
19.96
20.30
19.63
18.66
19.89
17.75
17.56
17.28
14.76
28.22
17.56
19.01
18
0.897
D/E ratiox
0.816
0.814
0.761
0.680
0.683
0.652
0.655
0.565
0.487
0.475
0.533
0.565
0.668
37
74.29
Enterprise value$M
21.48
19.88
19.82
21.05
21.71
19.21
19.32
18.08
19.09
17.66
7.887
(4.05%)
(1.91%)
93
17.11
LT debt$M
26.95
24.49
24.38
24.13
21.96
22.13
20.46
19.21
17.53
17.07
40.80
(4.92%)
(5.42%)
78
Revenue
$81.07M
6.47%
1.00×
Cost of revenue
$56.75M
6.47%
1.00×
Operating expenses
$14.85M
6.21%
0.98×
Property and equipment
18.87%
Spread over hurdle
(4.89%)