4.695
Revenue$M
26.63
28.47
31.04
32.70
35.33
37.71
40.70
44.00
46.73
50.93
5.038
7.59%
7.40%
93
8.01
Revenue growth%
16.28
18.69
16.31
18.21
19.28
19.27
20.62
19.83
20.11
20.44
29.27
20.11
19.28
37
20.33
Gross margin%
4.85
5.54
3.98
2.84
0.40
0.40
2.13
2.56
4.12
4.52
4.96
2.56
3.41
18
13.65
Operating margin%
14.47
15.73
14.87
14.35
14.91
12.24
11.72
14.52
14.85
17.16
23.81
14.52
14.68
36
21.30
Net margin%
18.69
21.29
20.32
20.81
23.10
24.74
24.90
23.67
25.79
25.33
6.27
24.90
23.39
74
8.934
P/E ratio (avg)x
7.278
7.301
7.600
7.578
6.622
6.059
5.857
5.532
5.340
5.659
31.66
5.659
6.341
50
27.35
EV/EBITx
31.03
27.28
27.13
27.98
26.65
29.23
30.20
30.71
31.75
29.82
9.933
30.20
29.52
86
16.03
FCF yield (avg)%
3.57
2.99
1.44
3.08
1.89
0.89
0.40
0.40
2.13
0.40
27.59
0.40
1.67
93
9.71
FCF margin%
27.72
27.51
28.40
29.42
28.72
29.72
28.54
29.37
31.69
33.03
26.37
29.72
29.05
67
1.360
FCF / Net incomex
0.648
0.745
0.798
0.849
0.883
0.997
0.953
1.009
1.060
1.052
1.170
1.009
0.918
24
15.40
ROIC%
6.60
6.38
6.37
4.04
3.87
4.40
4.74
2.37
0.40
0.40
24.64
2.37
4.22
23
28.16
Return on equity%
15.46
13.30
10.98
12.88
14.59
16.87
19.04
16.13
17.44
19.57
5.08
17.44
15.80
43
19.57
Return on assets%
10.39
9.40
7.57
8.26
10.68
8.24
7.25
6.88
7.94
6.14
21.76
7.25
8.09
71
0.34
EPS$
0.49
0.51
0.54
0.58
0.63
0.70
0.65
0.65
0.63
0.69
0.37
1.95%
3.65%
—
27.33
EPS growth%
22.08
24.67
27.02
27.68
25.77
24.50
23.64
26.23
27.17
29.31
27.47
26.23
26.00
89
0.30
Bookvalue per sh$
0.28
0.32
0.35
0.37
0.38
0.39
0.45
0.44
0.50
0.48
0.16
4.89%
6.68%
—
0.33
FCF per share$
0.10
0.10
0.10
0.10
0.10
0.11
0.12
0.12
0.11
0.10
0.27
1.15%
(0.07%)
—
0.22
Dividend per sh$
0.50
0.55
0.62
0.73
0.76
0.79
0.91
1.00
0.93
0.88
0.22
3.09%
5.23%
—
9.01
Div yield (avg)%
2.97
3.21
2.65
0.41
0.40
0.53
0.40
1.04
0.40
0.40
25.88
0.40
0.47
66
3.27
Payout ratio%
13.43
10.60
8.33
7.98
8.99
10.09
12.89
11.79
12.81
10.12
9.42
11.79
10.36
68
29.55
Shares (diluted)M
29.15
25.76
25.17
24.28
26.33
28.40
27.77
25.45
24.59
25.94
29.19
(0.30%)
(0.88%)
56
20.40
Buyback yield%
22.40
23.03
21.08
20.99
22.51
22.34
19.75
17.98
15.74
14.28
27.79
17.98
21.04
34
0.745
D/E ratiox
2.447
2.775
3.093
3.551
3.471
3.856
4.106
4.422
5.078
5.492
0.576
4.422
3.703
75
2.108
Enterprise value$M
25.22
26.37
29.69
28.60
31.55
35.03
36.38
40.97
45.01
46.92
42.12
8.26%
6.68%
89
3.850
LT debt$M
29.64
31.30
33.30
34.26
34.41
36.58
36.00
34.45
36.64
36.41
25.44
1.13%
1.41%
24
Revenue
$50.93M
7.40%
1.00×
Cost of revenue
$28.01M
7.75%
1.03×
Operating expenses
$10.89M
6.77%
0.94×
Property and equipment
15.75%
Spread over hurdle
37.87%