17.36
Revenue$M
60.19
59.37
58.34
58.49
59.94
61.03
60.28
60.39
59.39
60.39
19.01
0.15%
(0.17%)
91
13.75
Revenue growth%
28.71
30.08
27.97
26.90
26.64
26.54
29.03
31.80
33.99
34.80
21.53
31.80
28.87
28
3.61
Gross margin%
18.09
19.82
20.31
20.21
17.94
19.15
17.69
14.83
17.71
20.23
14.16
17.71
18.62
53
3.13
Operating margin%
2.27
3.38
3.18
5.98
6.19
8.76
11.55
11.46
13.71
14.35
19.73
11.55
7.48
35
8.51
Net margin%
17.17
15.61
13.07
12.15
12.44
9.82
12.51
10.70
13.22
12.27
15.20
12.27
12.48
33
21.68
P/E ratio (avg)x
24.77
27.71
27.19
26.74
27.92
31.59
35.81
38.00
41.97
42.40
30.04
38.00
29.75
12
24.36
EV/EBITx
26.18
28.35
27.38
26.61
29.72
32.36
31.99
34.67
35.28
34.28
36.61
34.28
30.86
71
18.89
FCF yield (avg)%
7.62
8.00
5.44
5.30
6.75
7.77
7.82
8.92
6.45
9.10
19.38
7.82
7.70
34
28.53
FCF margin%
15.10
17.31
16.99
16.66
17.16
16.18
18.64
20.67
22.30
23.75
12.83
20.67
17.24
76
0.860
FCF / Net incomex
0.515
0.592
0.605
0.655
0.662
0.684
0.699
0.795
0.787
0.806
0.188
0.787
0.673
15
14.12
ROIC%
19.33
21.12
20.32
18.74
21.30
21.86
24.38
21.39
21.33
22.23
5.49
21.86
21.31
22
12.52
Return on equity%
22.80
24.45
24.90
25.63
27.59
30.48
32.32
33.68
30.95
29.66
28.69
30.95
28.62
68
29.71
Return on assets%
14.08
13.38
10.64
12.98
13.49
14.38
15.28
14.69
14.31
12.10
29.93
14.38
13.79
56
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.08%
1.24%
—
28.36
EPS growth%
14.39
13.93
13.55
15.84
15.63
13.03
11.08
11.74
10.29
12.27
24.86
11.74
13.29
37
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(8.99%)
(5.13%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.02
5.32%
8.16%
—
0.02
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
(2.95%)
(1.62%)
—
6.45
Div yield (avg)%
8.00
9.15
9.71
10.22
11.22
13.60
15.86
13.37
16.31
14.02
8.56
14.02
12.29
15
28.01
Payout ratio%
19.93
17.62
20.13
18.73
19.62
21.44
20.90
18.81
20.57
21.86
19.24
20.90
20.03
77
1.604
Shares (diluted)B
1.904
1.837
2.093
2.353
2.684
2.884
3.385
3.279
3.321
3.549
1.612
5.74%
6.15%
55
29.67
Buyback yield%
15.89
17.26
19.05
17.74
16.63
14.05
12.97
10.46
8.19
6.97
15.93
10.46
14.97
41
0.879
D/E ratiox
0.614
0.607
0.604
0.664
0.674
0.690
0.712
0.711
0.656
0.613
0.257
0.690
0.660
44
8.391
Enterprise value$M
83.96
85.21
88.88
85.77
84.28
90.94
107.6
112.7
132.2
125.9
23.36
8.36%
5.34%
85
44.32
LT debt$M
4.455
5.137
5.422
6.145
5.868
6.360
6.510
6.534
7.602
7.460
24.89
4.92%
4.74%
79
Revenue
$60.39M
(0.17%)
1.00×
Cost of revenue
$42.27M
(0.17%)
1.00×
Operating expenses
$12.62M
0.13%
1.03×
Property and equipment
14.70%
Spread over hurdle
(4.80%)