14.37
Revenue$M
36.58
36.28
35.79
36.59
37.29
37.02
37.05
36.84
37.38
38.66
15.58
0.72%
0.68%
92
24.03
Revenue growth%
14.44
13.54
15.80
13.58
13.43
11.70
8.85
7.20
9.49
9.99
9.51
9.49
12.57
27
7.14
Gross margin%
12.37
9.65
11.56
10.84
8.46
9.68
7.38
6.92
8.86
9.00
4.60
8.86
9.33
33
6.08
Operating margin%
22.99
24.70
22.08
24.40
25.75
23.43
23.52
23.69
23.93
26.37
18.27
23.69
23.81
35
9.33
Net margin%
6.71
9.19
8.49
5.84
4.15
2.09
0.40
0.40
1.62
1.97
9.59
1.62
3.12
47
17.30
P/E ratio (avg)x
10.63
10.18
10.99
12.88
13.85
13.71
13.29
14.38
16.58
17.52
10.10
14.38
13.50
10
6.821
EV/EBITx
25.82
29.18
30.27
32.34
34.28
34.43
36.21
37.87
35.99
36.87
33.25
36.21
34.35
75
29.35
FCF yield (avg)%
15.15
14.35
15.51
13.68
14.70
14.31
11.91
11.69
11.42
8.52
3.65
11.69
14.00
44
24.54
FCF margin%
5.64
8.40
5.94
4.25
2.61
2.14
2.22
0.40
0.40
0.40
7.17
0.40
2.42
14
1.551
FCF / Net incomex
1.610
1.838
2.100
2.172
2.333
2.449
2.792
2.743
3.154
3.191
1.538
2.792
2.391
81
26.66
ROIC%
15.41
13.39
12.89
13.35
10.37
8.73
6.68
5.07
5.65
8.22
29.66
6.68
9.55
22
28.93
Return on equity%
28.59
31.22
33.08
32.88
33.28
35.86
37.49
36.48
37.18
34.46
14.69
36.48
33.87
21
8.32
Return on assets%
4.94
4.44
3.28
1.01
0.40
1.63
3.86
2.19
4.92
3.13
9.35
3.13
3.21
27
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.20%
5.19%
—
21.39
EPS growth%
0.40
0.40
0.40
3.07
1.52
0.40
0.40
0.40
2.85
3.53
3.24
0.40
0.40
66
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.86%)
(3.20%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.21%
3.26%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.24%
3.94%
—
19.93
Div yield (avg)%
28.59
28.96
30.53
32.11
30.40
27.90
26.81
29.38
28.57
29.32
8.40
28.57
29.14
24
29.39
Payout ratio%
4.79
4.86
3.38
4.30
3.90
2.16
0.40
0.40
3.24
2.96
11.21
2.16
3.31
27
1.979
Shares (diluted)B
2.451
2.462
2.716
2.767
3.284
3.698
3.778
4.453
5.150
5.222
1.930
9.72%
8.08%
47
12.08
Buyback yield%
30.43
33.05
32.56
34.53
32.39
33.88
34.12
34.41
36.37
37.63
6.83
34.41
34.00
82
0.248
D/E ratiox
0.138
0.159
0.180
0.204
0.226
0.217
0.205
0.233
0.248
0.288
0.515
0.233
0.211
60
29.14
Enterprise value$M
1.893
1.803
1.952
2.191
2.260
2.379
2.190
2.328
2.637
2.621
18.53
3.01%
4.57%
14
20.20
LT debt$M
21.96
22.09
22.26
25.02
26.66
25.45
23.45
23.28
21.42
24.05
40.01
(2.04%)
1.87%
66
Revenue
$38.66M
0.68%
1.00×
Cost of revenue
$23.27M
0.53%
0.99×
Operating expenses
$8.540M
1.20%
1.05×
Property and equipment
18.89%
Goodwill & intangibles
17.89%
Spread over hurdle
(0.29%)