16.75
Revenue$M
69.82
68.91
69.45
71.00
71.68
72.58
74.52
75.54
75.49
18.21
18.87
1.23%
1.06%
67
2.03
Revenue growth%
32.29
34.53
37.50
37.61
39.79
42.34
41.86
43.78
44.22
13.78
28.91
42.34
38.70
64
18.03
Gross margin%
4.77
7.29
6.18
8.80
9.52
9.91
7.12
7.37
10.28
2.22
29.90
9.52
7.33
39
21.55
Operating margin%
8.57
10.58
11.28
12.57
15.55
14.31
16.88
19.33
16.67
17.68
15.90
16.67
13.44
76
9.35
Net margin%
9.14
11.74
11.87
10.15
9.92
12.67
12.34
12.62
12.80
27.87
27.17
12.62
11.80
12
32.65
P/E ratio (avg)x
9.820
10.42
11.69
12.28
13.03
14.70
14.90
15.82
16.28
8.539
30.76
14.90
12.65
86
34.03
EV/EBITx
44.97
42.73
43.37
40.77
38.60
37.41
35.02
38.87
43.54
26.53
19.88
38.60
41.47
61
13.31
FCF yield (avg)%
1.82
0.40
0.40
1.84
0.82
3.50
4.04
6.26
6.27
21.19
9.12
4.04
1.83
5
7.19
FCF margin%
16.96
17.95
18.90
19.98
21.79
22.83
20.86
23.32
20.83
21.44
22.23
21.79
20.41
80
0.909
FCF / Net incomex
0.691
0.740
0.729
0.706
0.776
0.868
0.958
0.970
0.909
1.787
1.362
0.909
0.758
14
6.64
ROIC%
18.38
18.83
16.20
14.26
11.59
9.08
6.25
3.61
3.54
19.63
11.36
6.25
12.93
40
17.70
Return on equity%
17.69
20.65
21.64
20.40
22.93
25.17
24.91
24.49
25.66
19.93
12.43
24.91
22.29
64
24.87
Return on assets%
4.23
6.31
6.09
5.03
3.16
4.18
6.09
9.01
11.93
24.05
26.54
6.09
5.91
80
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.98%
5.22%
—
17.25
EPS growth%
17.17
16.48
17.75
16.46
15.51
14.32
17.08
15.09
13.01
9.27
20.11
15.09
16.47
11
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
2.57%
0.63%
—
—
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.83%
9.72%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.34%)
(0.45%)
—
3.93
Div yield (avg)%
2.34
1.86
4.03
1.23
1.28
2.02
4.29
4.10
3.58
12.30
15.24
3.58
2.18
47
2.71
Payout ratio%
10.13
12.56
12.04
14.00
12.21
9.88
12.14
10.00
8.45
4.90
29.10
10.00
11.09
88
6.574
Shares (diluted)B
8.041
9.060
9.129
9.102
8.440
8.835
8.369
7.493
8.258
6.918
6.816
(1.93%)
0.88%
11
27.18
Buyback yield%
15.38
13.82
13.36
11.21
8.30
8.15
9.33
10.91
8.31
10.06
14.54
8.31
11.06
18
0.858
D/E ratiox
2.599
2.666
2.662
3.149
3.751
3.595
3.831
3.675
3.909
1.166
1.510
3.751
3.372
16
36.32
Enterprise value$M
56.81
58.47
65.50
64.22
73.68
73.45
81.52
74.82
82.05
13.49
46.72
5.02%
4.22%
56
72.07
LT debt$M
50.20
58.68
59.28
58.80
64.80
64.70
73.79
76.62
76.12
7.920
23.33
5.30%
6.82%
43
Revenue
$75.49M
1.06%
1.00×
Cost of revenue
$48.76M
0.95%
0.99×
Operating expenses
$12.95M
2.00%
1.10×
Goodwill & intangibles
16.87%
Property and equipment
15.78%
Return on capital
112.57%
Spread over hurdle
103.56%