8.848
Revenue$M
13.88
14.31
14.41
14.36
14.95
15.54
15.87
16.33
16.38
17.00
9.300
2.60%
2.34%
29
5.86
Revenue growth%
3.32
5.20
4.34
5.32
5.37
7.79
5.01
6.26
5.03
5.66
7.10
5.66
5.26
11
6.17
Gross margin%
4.13
2.94
2.75
5.20
2.64
4.89
6.44
8.03
10.74
12.64
9.19
8.03
5.05
15
29.28
Operating margin%
9.00
6.79
5.05
5.56
8.46
10.22
11.11
11.41
12.97
10.41
14.16
11.11
9.61
15
3.88
Net margin%
11.55
14.09
12.60
10.95
10.10
13.09
12.42
14.72
17.24
19.05
8.42
14.72
12.84
49
11.11
P/E ratio (avg)x
27.54
24.74
22.34
22.57
22.54
22.90
21.10
20.60
18.04
16.10
34.87
20.60
22.44
65
20.88
EV/EBITx
33.02
37.32
38.84
41.37
41.97
39.70
41.08
42.89
41.09
38.23
33.08
41.08
40.39
19
2.94
FCF yield (avg)%
12.91
15.74
13.26
15.51
13.56
11.90
14.05
12.30
9.55
12.24
21.90
12.24
13.09
63
3.91
FCF margin%
12.81
10.55
12.57
15.27
16.87
13.92
14.14
14.46
14.23
14.39
26.49
14.23
14.18
21
0.389
FCF / Net incomex
0.934
0.920
0.886
0.959
0.896
0.798
0.866
0.834
0.860
0.848
0.126
0.848
0.876
7
11.32
ROIC%
7.72
9.15
8.20
8.65
10.19
9.32
7.84
10.40
10.52
11.19
15.50
10.40
9.23
78
11.09
Return on equity%
34.02
32.15
33.28
36.03
33.59
35.44
33.76
34.50
32.62
31.36
26.39
33.76
33.68
94
25.56
Return on assets%
12.87
12.93
13.46
13.10
12.81
11.20
13.64
12.11
11.01
9.52
19.17
11.20
12.84
15
0.17
EPS$
0.18
0.19
0.21
0.23
0.27
0.27
0.29
0.34
0.39
0.45
0.18
10.90%
10.04%
—
15.20
EPS growth%
13.02
13.68
11.32
10.11
12.35
14.16
12.45
13.54
16.33
14.86
15.92
14.16
13.28
91
0.03
Bookvalue per sh$
0.24
0.28
0.28
0.32
0.31
0.36
0.35
0.40
0.43
0.42
0.07
6.11%
6.51%
—
0.14
FCF per share$
0.23
0.22
0.22
0.24
0.25
0.29
0.32
0.35
0.36
0.41
0.16
10.04%
6.92%
—
0.12
Dividend per sh$
0.11
0.11
0.12
0.13
0.13
0.14
0.16
0.16
0.18
0.21
0.11
10.63%
6.07%
—
12.77
Div yield (avg)%
14.63
13.30
13.27
11.61
13.16
14.44
17.36
18.70
18.67
21.26
22.68
18.67
14.54
28
15.81
Payout ratio%
12.35
10.96
10.12
9.50
9.21
7.42
5.35
7.66
8.33
8.60
13.90
7.66
8.90
14
33.88
Shares (diluted)M
42.47
46.72
51.82
46.73
41.88
45.39
41.94
37.81
38.82
43.22
33.72
0.64%
0.72%
75
13.38
Buyback yield%
9.07
7.22
5.17
5.93
4.74
7.26
8.47
8.20
10.40
7.42
19.94
8.20
7.34
81
1.328
D/E ratiox
0.542
0.486
0.527
0.526
0.502
0.481
0.425
0.455
0.449
0.437
0.523
0.449
0.483
32
8.723
Enterprise value$M
5.971
6.650
7.557
7.371
8.580
9.334
10.09
11.20
10.52
10.04
1.282
3.19%
6.25%
93
6.411
LT debt$M
8.189
7.442
7.630
7.151
6.792
7.614
7.603
8.423
8.547
9.079
12.11
5.98%
0.43%
18
Revenue
$17.00M
2.34%
1.00×
Cost of revenue
$10.26M
2.30%
1.00×
Operating expenses
$3.794M
2.41%
1.01×
Property and equipment
17.89%
Spread over hurdle
35.68%