5.818
Revenue$M
9.352
10.01
10.63
11.37
12.20
12.76
13.40
13.84
14.58
15.51
6.055
4.91%
5.54%
70
9.21
Revenue growth%
15.53
17.81
16.05
15.79
15.45
14.55
15.55
13.20
11.78
12.53
24.99
13.20
15.49
8
16.62
Gross margin%
23.55
24.45
23.41
23.70
25.37
28.20
30.75
29.66
27.27
24.32
20.36
28.20
24.91
87
22.21
Operating margin%
16.90
15.65
13.04
13.62
12.66
10.48
13.41
12.69
10.18
12.36
29.62
12.36
12.87
11
21.83
Net margin%
6.18
4.62
2.28
3.67
2.74
4.41
4.30
3.17
1.70
1.00
13.79
3.17
3.42
11
17.45
P/E ratio (avg)x
30.72
32.88
34.30
37.17
41.73
41.77
49.49
55.56
65.63
77.27
18.68
55.56
41.75
59
35.19
EV/EBITx
20.20
21.12
23.10
25.24
27.30
29.35
31.53
32.00
31.79
30.80
24.58
31.53
28.33
91
15.64
FCF yield (avg)%
22.31
21.32
21.56
22.26
20.19
21.46
24.22
26.76
25.08
26.21
6.65
25.08
22.29
38
25.47
FCF margin%
11.70
13.35
12.70
13.96
15.78
14.15
13.85
12.83
14.04
15.11
12.57
14.04
13.91
35
1.392
FCF / Net incomex
0.353
0.370
0.342
0.326
0.367
0.370
0.376
0.344
0.314
0.320
1.055
0.344
0.348
40
21.00
ROIC%
9.58
9.73
12.59
10.73
12.47
10.00
12.43
12.99
15.73
14.67
9.72
12.99
12.45
44
26.58
Return on equity%
20.27
19.78
19.29
17.66
16.87
16.86
17.76
16.14
13.40
14.83
20.24
16.14
17.26
27
19.38
Return on assets%
16.19
18.98
17.14
16.50
18.65
20.39
23.33
20.65
17.82
16.46
15.19
20.39
18.23
66
0.64
EPS$
0.58
0.66
0.74
0.78
0.83
0.86
0.95
0.98
0.94
1.03
0.71
4.41%
5.89%
—
24.86
EPS growth%
4.70
4.23
4.29
2.46
2.41
2.30
1.92
1.76
2.50
1.18
15.82
1.92
2.43
45
0.32
Bookvalue per sh$
0.35
0.34
0.34
0.31
0.33
0.36
0.32
0.31
0.32
0.36
0.30
1.83%
(0.42%)
—
0.61
FCF per share$
0.58
0.55
0.61
0.59
0.68
0.78
0.79
0.90
0.95
1.00
0.54
8.17%
7.29%
—
0.44
Dividend per sh$
0.74
0.75
0.83
0.83
0.91
0.98
1.06
1.10
1.01
1.06
0.31
3.01%
4.69%
—
29.45
Div yield (avg)%
21.56
20.42
21.71
19.81
20.95
23.47
21.03
20.08
20.94
19.71
3.14
20.94
20.94
32
11.90
Payout ratio%
19.22
16.77
16.62
19.26
21.96
21.65
22.90
21.51
19.63
21.78
8.88
21.65
20.57
41
11.35
Shares (diluted)M
16.79
17.92
20.04
20.00
22.79
24.65
25.29
24.50
24.24
23.30
11.30
0.45%
3.25%
63
8.23
Buyback yield%
12.16
12.76
10.41
10.03
7.88
9.72
8.35
9.84
7.81
6.61
22.30
8.35
9.78
67
1.143
D/E ratiox
0.876
0.829
0.849
0.940
0.842
0.923
0.974
0.992
0.985
1.049
0.884
0.985
0.931
23
9.184
Enterprise value$M
7.348
7.382
7.871
8.297
7.510
6.669
6.605
6.945
7.529
7.213
1.062
(0.80%)
(0.38%)
73
5.321
LT debt$M
6.816
6.142
6.675
6.494
6.047
6.323
6.162
5.696
5.163
5.773
5.031
(0.92%)
(1.02%)
63
Revenue
$15.51M
5.54%
1.00×
Cost of revenue
$8.153M
5.39%
0.99×
Operating expenses
$3.490M
5.76%
1.02×
Property and equipment
17.58%
Goodwill & intangibles
15.35%
Spread over hurdle
12.89%