8.763
Revenue$M
24.20
24.78
24.66
24.97
25.29
25.83
25.78
25.89
26.98
9.509
10.19
1.56%
1.60%
6
14.12
Revenue growth%
17.71
16.25
15.65
16.25
14.75
16.51
17.76
17.63
17.21
6.18
4.34
17.21
16.38
74
18.90
Gross margin%
18.83
19.89
19.74
18.58
16.06
17.51
15.69
17.31
14.80
10.61
21.33
16.06
18.05
83
2.23
Operating margin%
24.27
23.42
25.65
28.19
25.85
27.73
26.34
24.31
22.88
2.64
12.67
25.85
25.75
35
8.72
Net margin%
12.98
14.64
14.38
12.34
13.32
10.86
8.31
10.52
9.58
23.26
29.62
10.52
12.66
80
28.79
P/E ratio (avg)x
31.70
34.14
33.38
37.94
40.35
42.81
48.05
53.36
61.66
17.64
32.62
48.05
39.15
18
32.33
EV/EBITx
15.13
14.42
13.95
15.08
15.20
14.64
14.92
14.34
14.60
22.16
32.61
14.64
14.62
23
23.31
FCF yield (avg)%
25.12
22.23
21.84
22.13
20.10
22.15
24.16
21.63
23.67
10.95
23.92
22.15
22.19
90
29.66
FCF margin%
15.89
14.63
15.38
14.15
17.09
16.89
19.07
19.16
21.54
24.72
18.67
19.07
16.99
21
1.286
FCF / Net incomex
1.136
1.091
1.110
1.267
1.366
1.570
1.667
1.714
1.794
0.283
1.697
1.667
1.316
11
13.10
ROIC%
12.44
10.57
10.94
11.59
10.11
9.54
8.96
6.89
5.86
7.80
17.05
8.96
9.82
44
14.41
Return on equity%
19.59
20.08
20.73
19.39
22.09
22.32
19.92
20.39
21.56
18.12
2.64
21.56
20.56
22
15.55
Return on assets%
6.31
6.38
4.67
7.44
8.14
8.87
7.06
8.38
9.37
24.03
3.63
8.38
7.63
18
0.74
EPS$
0.20
0.22
0.22
0.25
0.23
0.23
0.22
0.24
0.24
0.80
0.86
(0.36%)
2.81%
—
21.60
EPS growth%
22.99
24.29
26.59
25.92
26.70
26.32
28.66
31.62
33.04
8.43
10.89
28.66
26.46
72
0.32
Bookvalue per sh$
0.22
0.22
0.21
0.22
0.23
0.23
0.21
0.20
0.23
0.52
0.20
0.05%
2.67%
—
0.53
FCF per share$
0.50
0.56
0.60
0.68
0.77
0.90
0.93
1.09
1.18
0.13
0.37
11.51%
8.87%
—
0.77
Dividend per sh$
0.96
1.10
1.16
1.12
1.21
1.21
1.21
1.37
1.31
0.36
0.14
3.21%
4.75%
—
2.68
Div yield (avg)%
15.54
17.87
19.50
21.73
23.03
21.64
23.23
22.52
20.74
16.73
16.39
22.52
21.19
32
27.12
Payout ratio%
9.74
7.79
8.25
10.25
12.31
11.01
11.00
13.97
11.03
2.72
2.43
11.03
10.63
90
13.38
Shares (diluted)M
11.46
11.49
10.94
11.03
10.13
11.25
10.76
9.586
8.553
13.46
13.50
(4.96%)
(3.29%)
45
14.66
Buyback yield%
31.82
32.69
33.45
31.17
33.83
34.22
36.59
37.38
38.69
5.60
4.90
36.59
33.64
92
1.494
D/E ratiox
1.441
1.417
1.487
1.382
1.362
1.527
1.674
1.745
1.871
0.244
0.162
1.674
1.495
13
1.587
Enterprise value$M
16.31
14.99
14.08
15.81
17.26
18.73
16.90
16.71
16.92
7.887
2.335
1.37%
(0.31%)
70
12.15
LT debt$M
15.39
18.09
20.44
20.54
22.22
25.91
24.49
27.49
29.25
2.742
4.417
7.33%
7.51%
59
Revenue
$26.98M
1.60%
1.00×
Cost of revenue
$18.58M
1.52%
0.99×
Operating expenses
$4.837M
2.07%
1.05×
Property and equipment
17.77%
Spread over hurdle
18.31%