4.467
Revenue$M
23.48
24.27
24.80
25.46
26.55
27.12
27.77
28.06
29.13
29.58
4.896
2.18%
2.65%
69
19.18
Revenue growth%
28.58
28.97
30.59
30.93
28.18
26.66
26.19
23.23
25.21
26.03
14.36
26.03
27.42
23
26.54
Gross margin%
6.92
6.57
3.64
5.76
7.15
7.12
6.32
5.53
5.96
5.03
17.79
5.96
6.14
64
27.95
Operating margin%
17.05
17.17
16.06
18.60
17.38
19.61
16.63
16.84
15.68
15.91
16.80
16.63
16.94
14
28.67
Net margin%
13.19
15.71
16.94
17.35
14.86
16.31
17.26
17.39
15.32
15.03
17.93
16.31
16.01
87
18.57
P/E ratio (avg)x
41.35
44.75
40.94
41.09
41.69
46.02
49.80
44.44
47.96
53.76
7.149
47.96
44.60
34
33.24
EV/EBITx
12.83
13.60
14.39
13.32
13.80
12.99
14.09
14.38
13.57
15.16
13.70
14.09
13.70
81
20.77
FCF yield (avg)%
9.92
12.52
11.88
13.19
14.77
16.60
18.21
17.14
17.80
19.22
21.71
17.80
15.68
79
9.70
FCF margin%
5.19
4.50
4.46
7.19
5.83
5.69
8.00
5.19
5.33
2.75
28.11
5.33
5.26
43
0.930
FCF / Net incomex
2.255
2.331
2.313
2.283
2.219
2.507
2.670
2.854
2.871
3.123
0.557
2.854
2.419
58
23.36
ROIC%
0.59
1.08
3.39
6.33
4.82
5.13
7.69
9.28
10.94
13.51
25.35
9.28
5.73
77
7.08
Return on equity%
22.49
21.73
20.31
21.88
19.37
19.30
20.50
20.30
17.85
15.84
19.58
19.30
20.30
74
14.33
Return on assets%
1.66
2.23
3.43
2.39
3.95
6.65
6.77
5.75
7.59
9.24
17.21
6.77
4.85
25
1.29
EPS$
0.86
0.80
0.74
0.79
0.80
0.69
0.61
0.54
0.51
0.52
1.41
(8.01%)
(4.54%)
—
22.41
EPS growth%
16.65
15.70
18.64
19.20
21.67
19.93
22.49
24.31
24.54
24.34
4.11
24.31
20.80
60
1.32
Bookvalue per sh$
0.99
0.99
0.99
0.94
0.98
1.05
1.10
1.23
1.24
1.36
1.38
6.77%
2.42%
—
1.05
FCF per share$
2.20
2.17
2.28
2.34
2.26
2.51
2.34
2.20
2.50
2.59
0.83
2.76%
1.87%
—
0.93
Dividend per sh$
1.11
1.14
1.22
1.15
1.05
0.96
1.07
0.97
0.98
1.04
1.18
(0.21%)
(0.35%)
—
6.55
Div yield (avg)%
24.75
26.55
24.44
27.33
26.05
28.35
30.22
28.70
30.33
31.53
25.88
30.22
27.84
17
6.78
Payout ratio%
18.70
19.59
19.70
21.06
21.60
24.51
24.91
22.48
22.65
23.16
2.80
23.16
22.04
58
8.033
Shares (diluted)M
8.033
8.110
9.218
9.095
10.72
10.81
10.96
10.52
10.44
10.94
7.960
0.41%
2.73%
77
28.38
Buyback yield%
10.44
10.39
11.86
10.53
10.61
11.05
8.73
11.24
9.87
12.26
6.43
11.05
10.57
77
0.319
D/E ratiox
0.352
0.353
0.360
0.398
0.365
0.337
0.329
0.370
0.353
0.402
1.198
0.353
0.357
95
29.82
Enterprise value$M
26.24
29.66
34.60
34.76
35.90
41.09
38.86
38.20
39.51
43.41
11.20
3.88%
6.08%
49
26.63
LT debt$M
23.17
21.87
24.36
25.60
27.81
28.03
31.33
35.45
38.12
44.51
31.25
9.86%
7.79%
14
Revenue
$29.58M
2.65%
1.00×
Cost of revenue
$19.77M
2.53%
0.99×
Operating expenses
$4.732M
3.36%
1.07×
Property and equipment
15.60%