35.05
Revenue$M
23.48
24.65
26.35
27.72
28.87
30.19
32.89
34.86
36.76
38.51
37.39
5.93%
5.78%
50
9.44
Revenue growth%
17.99
18.79
17.83
17.21
17.38
20.25
20.16
19.23
20.30
19.18
13.74
20.16
18.98
80
17.01
Gross margin%
22.50
24.45
24.97
23.20
22.53
19.65
17.51
17.24
19.09
17.20
29.82
17.51
21.08
32
10.80
Operating margin%
18.84
16.85
19.30
19.59
17.45
18.75
19.74
20.48
19.50
17.09
16.98
19.50
19.07
71
2.54
Net margin%
12.89
15.26
18.14
21.02
18.24
16.16
13.92
15.50
15.65
17.76
5.80
15.65
15.91
36
8.154
P/E ratio (avg)x
20.75
21.59
21.14
18.08
16.28
16.79
15.72
13.45
12.67
13.34
19.37
13.45
16.54
33
13.44
EV/EBITx
25.38
22.64
20.78
18.74
18.87
20.46
19.08
17.92
17.87
16.76
23.43
17.92
18.98
49
20.21
FCF yield (avg)%
23.46
26.11
27.51
27.56
29.42
28.21
26.13
27.98
26.85
28.91
3.68
27.98
27.53
26
25.69
FCF margin%
29.61
32.07
30.06
31.26
31.77
30.41
33.20
34.35
37.18
37.16
14.06
34.35
31.92
22
0.711
FCF / Net incomex
0.795
0.878
1.052
1.155
1.352
1.453
1.456
1.582
1.836
1.849
0.810
1.582
1.403
30
18.22
ROIC%
25.21
26.14
24.48
26.59
27.57
30.26
33.08
30.89
29.42
28.37
7.94
30.26
27.97
26
29.30
Return on equity%
35.27
36.75
38.08
36.86
38.12
37.75
38.83
40.09
43.03
43.12
10.26
40.09
38.10
33
4.46
Return on assets%
13.45
13.24
11.20
11.41
11.83
14.69
16.14
17.95
16.81
17.77
19.10
16.81
14.07
43
0.35
EPS$
0.43
0.43
0.47
0.49
0.53
0.57
0.67
0.81
0.89
1.01
0.38
13.60%
10.67%
—
27.90
EPS growth%
22.48
22.77
25.73
23.97
23.41
21.81
20.82
17.99
15.04
14.24
8.05
17.99
22.15
27
0.20
Bookvalue per sh$
0.35
0.36
0.33
0.30
0.32
0.30
0.34
0.30
0.31
0.33
0.17
0.60%
(1.01%)
—
0.36
FCF per share$
0.13
0.11
0.11
0.10
0.11
0.11
0.11
0.11
0.12
0.11
0.37
0.19%
(1.49%)
—
0.24
Dividend per sh$
0.25
0.26
0.25
0.23
0.24
0.22
0.21
0.19
0.20
0.20
0.17
(3.33%)
(1.66%)
—
22.30
Div yield (avg)%
20.73
18.04
17.31
17.70
20.61
22.21
19.88
21.34
22.21
19.24
10.62
21.34
20.25
42
13.10
Payout ratio%
13.35
15.21
12.54
10.12
10.73
8.27
5.33
7.31
7.69
4.71
4.54
7.31
9.20
66
47.55
Shares (diluted)M
67.74
63.49
68.86
67.62
68.21
65.54
62.62
62.74
69.41
65.90
49.19
(0.69%)
1.12%
22
7.38
Buyback yield%
15.20
12.58
14.72
14.41
14.68
13.98
16.01
18.64
17.07
14.42
4.85
16.01
14.70
35
1.127
D/E ratiox
0.886
0.930
0.973
0.883
0.879
0.791
0.848
0.783
0.696
0.761
0.526
0.783
0.863
13
30.93
Enterprise value$M
42.84
49.29
51.60
58.14
66.49
75.18
89.50
98.73
101.7
121.0
10.05
12.72%
10.80%
44
33.14
LT debt$M
27.59
28.04
32.51
39.36
39.88
47.53
47.42
49.26
48.65
51.83
5.577
5.38%
7.96%
48
Revenue
$38.51M
5.78%
1.00×
Cost of revenue
$17.65M
5.72%
0.99×
Operating expenses
$8.193M
6.36%
1.06×
Property and equipment
19.19%