49.66
Revenue$M
96.42
97.12
101.4
104.4
105.2
108.6
112.2
113.8
119.6
123.3
50.94
3.23%
2.94%
60
23.56
Revenue growth%
10.65
7.96
6.07
7.41
5.64
8.05
10.74
8.68
6.80
7.69
3.23
8.05
7.83
19
27.27
Gross margin%
16.90
15.28
15.96
17.40
14.71
14.66
16.20
13.72
11.08
10.65
6.02
13.72
14.99
87
2.46
Operating margin%
3.51
2.67
3.97
2.24
0.40
0.40
0.40
0.40
3.31
2.58
19.33
0.40
2.41
73
19.01
Net margin%
21.54
20.05
19.46
19.66
19.62
19.95
21.66
20.57
22.70
20.06
8.53
20.57
20.05
7
31.11
P/E ratio (avg)x
14.90
16.17
16.72
19.09
21.70
24.23
23.70
27.17
30.04
32.23
9.387
27.17
22.70
12
11.33
EV/EBITx
5.703
4.835
4.375
3.756
4.056
4.281
3.774
4.037
3.977
4.294
12.51
4.037
4.168
95
21.46
FCF yield (avg)%
18.43
19.08
18.54
20.02
22.14
19.61
19.86
19.37
19.97
22.96
18.57
19.86
19.73
65
10.73
FCF margin%
7.87
8.41
5.71
7.35
5.28
8.14
10.28
7.37
5.78
7.94
17.43
7.94
7.62
68
0.184
FCF / Net incomex
1.765
1.801
1.999
2.207
2.502
2.327
2.594
2.477
2.548
2.628
1.340
2.548
2.402
23
24.11
ROIC%
19.26
18.53
19.78
18.49
16.86
19.40
21.05
21.31
21.58
23.58
24.90
21.31
19.59
23
27.42
Return on equity%
24.03
26.37
27.66
28.09
28.24
26.93
28.32
27.71
27.70
28.63
15.71
27.71
27.70
65
25.37
Return on assets%
9.38
12.19
13.38
11.94
10.22
8.84
11.48
12.38
14.06
14.19
10.00
12.38
12.06
25
0.34
EPS$
0.46
0.42
0.37
0.35
0.32
0.31
0.34
0.36
0.34
0.37
0.35
2.75%
(3.20%)
—
23.88
EPS growth%
20.37
23.10
25.74
23.58
21.70
19.92
21.96
21.67
19.69
22.47
11.43
21.67
21.83
9
0.73
Bookvalue per sh$
0.88
0.90
0.98
0.98
0.98
1.02
0.98
0.89
0.92
0.80
1.01
(4.02%)
(0.22%)
—
0.30
FCF per share$
1.19
1.19
1.24
1.40
1.48
1.71
1.70
2.05
2.09
2.21
0.52
8.28%
7.68%
—
0.70
Dividend per sh$
0.52
0.44
0.47
0.40
0.42
0.37
0.37
0.33
0.31
0.27
1.01
(8.18%)
(6.12%)
—
9.35
Div yield (avg)%
27.60
30.38
32.48
34.67
32.38
33.89
34.29
34.83
36.23
34.13
5.04
34.29
34.01
67
3.63
Payout ratio%
27.07
26.63
27.41
29.93
32.75
30.40
32.39
32.27
31.17
30.93
2.24
31.17
30.67
48
31.06
Shares (diluted)M
48.62
58.35
63.69
67.06
81.02
81.23
81.01
88.29
99.66
105.9
29.70
5.51%
8.48%
76
17.08
Buyback yield%
27.62
25.55
25.01
24.51
23.24
21.41
21.76
23.47
25.11
24.22
24.53
23.47
24.36
80
0.653
D/E ratiox
1.320
1.328
1.186
1.041
1.019
1.048
1.116
1.134
1.072
1.028
1.676
1.072
1.094
21
22.74
Enterprise value$M
114.3
112.3
121.3
126.3
120.0
138.6
157.0
169.6
162.8
171.1
26.19
7.36%
4.81%
69
104.0
LT debt$M
70.18
62.84
62.54
63.78
66.06
64.77
66.97
64.26
62.76
58.21
22.65
(2.50%)
(1.68%)
86
Revenue
$123.3M
2.94%
1.00×
Cost of revenue
$79.26M
3.15%
1.02×
Operating expenses
$23.45M
2.53%
0.96×
Property and equipment
16.39%