8.600
Revenue$M
77.50
80.55
82.20
84.98
87.75
90.64
92.02
96.22
98.16
99.24
9.057
2.49%
2.92%
41
21.33
Revenue growth%
21.37
20.83
23.35
23.05
25.31
25.65
26.04
25.10
22.75
24.62
12.44
25.10
23.99
68
2.25
Gross margin%
14.90
14.93
16.71
18.84
19.96
18.96
20.82
23.78
21.88
23.60
22.87
21.88
19.46
55
20.97
Operating margin%
22.18
23.83
22.34
22.65
20.38
19.26
19.07
18.96
17.98
20.12
9.87
19.07
20.25
21
24.25
Net margin%
10.27
11.02
8.78
7.55
6.52
5.41
3.35
5.68
4.38
4.07
13.28
4.38
6.10
69
9.787
P/E ratio (avg)x
13.42
14.50
14.15
16.12
17.85
20.80
21.85
25.69
28.52
29.51
13.95
25.69
19.32
16
7.193
EV/EBITx
44.16
52.22
56.27
57.13
59.45
56.62
59.06
59.85
62.33
61.04
7.726
59.85
58.10
91
14.09
FCF yield (avg)%
13.88
15.09
14.31
13.15
11.83
13.30
13.56
13.99
15.33
15.69
3.72
13.99
13.93
56
21.05
FCF margin%
8.14
6.04
5.53
6.71
5.91
8.89
9.64
11.09
10.46
9.55
14.32
9.64
8.51
31
0.117
FCF / Net incomex
0.524
0.570
0.546
0.529
0.530
0.477
0.498
0.520
0.560
0.524
0.627
0.520
0.527
93
15.85
ROIC%
21.43
21.40
22.65
23.46
23.23
20.53
22.06
20.38
18.52
16.06
29.31
20.38
21.42
51
12.04
Return on equity%
23.66
23.05
25.46
25.46
25.17
26.16
24.58
22.45
22.14
21.83
25.83
22.45
24.12
83
28.82
Return on assets%
32.32
29.80
28.98
29.44
28.43
27.23
25.25
27.97
27.60
25.90
26.82
27.23
28.20
18
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.68%
8.32%
—
7.64
EPS growth%
6.34
7.34
4.36
5.74
3.61
5.52
6.60
9.10
6.65
5.23
25.16
6.60
6.04
29
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.82%
7.40%
—
—
FCF per share$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(2.46%)
1.67%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
9.18%
10.83%
—
13.46
Div yield (avg)%
0.40
2.28
4.66
5.39
3.68
1.11
0.40
0.40
1.97
3.29
25.54
1.11
2.12
63
9.56
Payout ratio%
26.12
23.93
24.87
26.31
28.67
28.67
27.14
24.22
21.91
20.40
6.19
24.22
25.50
11
9.697
Shares (diluted)B
11.82
13.09
12.11
12.12
12.99
14.75
15.08
13.88
12.83
12.06
10.07
(1.47%)
0.48%
19
18.55
Buyback yield%
21.37
23.71
22.78
23.30
21.04
19.03
17.41
14.46
12.96
12.07
21.24
14.46
20.03
50
1.179
D/E ratiox
2.243
2.484
2.743
2.660
2.739
3.136
3.361
3.192
3.437
3.344
0.382
3.344
2.939
53
70.65
Enterprise value$M
71.50
66.61
61.92
66.61
59.35
60.32
55.38
49.44
50.61
49.77
92.04
(3.46%)
(4.32%)
53
95.42
LT debt$M
9.222
10.21
11.51
12.33
11.25
11.84
12.35
12.83
14.57
13.17
93.55
3.21%
4.21%
39
Revenue
$99.24M
2.92%
1.00×
Cost of revenue
$69.47M
2.92%
1.00×
Operating expenses
$16.90M
3.75%
1.08×
Goodwill & intangibles
17.30%
Cash and investments
16.25%