53.19
Revenue$M
24.43
26.93
29.10
31.22
34.55
36.76
40.09
43.82
48.44
52.63
57.32
8.78%
9.09%
89
22.96
Revenue growth%
32.31
34.07
32.26
33.84
33.39
31.96
29.11
29.43
28.45
27.49
15.69
29.11
32.11
22
3.30
Gross margin%
25.70
24.70
26.85
29.53
27.13
29.92
32.60
32.94
34.41
33.52
19.75
32.94
29.72
56
16.20
Operating margin%
22.68
21.20
22.97
23.53
21.64
19.81
17.97
17.96
15.47
16.63
13.13
17.96
20.50
30
8.31
Net margin%
13.83
15.55
17.31
14.72
13.71
13.54
12.65
14.94
13.34
14.41
15.81
13.54
14.12
29
14.36
P/E ratio (avg)x
41.17
37.24
36.09
32.67
29.88
26.95
28.39
25.56
28.02
29.44
16.86
28.02
29.66
36
10.05
EV/EBITx
25.09
24.65
28.23
29.89
33.57
37.16
42.29
41.38
48.77
57.02
23.85
42.29
35.36
32
23.49
FCF yield (avg)%
18.74
18.84
17.86
19.40
16.66
18.16
15.82
18.12
16.13
15.50
8.27
16.13
17.99
58
9.52
FCF margin%
30.26
29.13
31.32
33.38
35.31
37.39
35.56
35.64
34.10
31.73
25.98
35.56
33.74
28
0.241
FCF / Net incomex
0.541
0.536
0.511
0.542
0.562
0.537
0.582
0.606
0.597
0.597
1.657
0.597
0.552
32
25.36
ROIC%
20.99
19.80
20.37
19.00
18.87
19.07
17.94
16.39
18.13
18.80
25.95
18.13
18.94
71
7.76
Return on equity%
6.56
8.54
10.69
12.15
12.48
15.17
12.39
10.03
11.09
10.74
28.90
11.09
10.91
22
5.50
Return on assets%
8.52
6.89
6.17
5.98
6.47
3.88
5.09
2.19
1.79
1.91
4.27
2.19
5.53
95
2.73
EPS$
3.09
3.01
3.03
3.11
3.15
2.78
2.36
2.53
2.27
1.99
2.88
(8.81%)
(4.71%)
—
26.27
EPS growth%
27.93
26.46
27.26
27.12
29.71
30.09
28.72
27.69
30.15
27.30
4.94
28.72
27.81
48
2.23
Bookvalue per sh$
2.01
2.35
2.31
2.33
2.43
2.72
3.10
3.76
3.69
4.46
3.75
12.91%
8.60%
—
3.62
FCF per share$
1.21
1.07
1.12
1.12
1.21
1.23
1.37
1.23
1.31
1.31
3.42
1.63%
(0.04%)
—
1.75
Dividend per sh$
1.30
1.15
1.08
1.15
1.14
0.98
0.98
0.92
0.86
0.76
2.78
(7.80%)
(6.63%)
—
11.26
Div yield (avg)%
15.85
17.39
15.90
16.85
18.20
18.65
16.70
16.25
18.71
16.95
12.99
16.95
16.90
86
21.31
Payout ratio%
8.04
6.33
4.60
1.82
2.70
2.37
4.25
6.42
6.52
7.21
7.69
6.42
5.47
87
10.33
Shares (diluted)M
12.69
13.85
13.74
14.00
14.90
15.65
14.62
13.45
14.43
14.24
10.03
(0.91%)
0.53%
40
11.14
Buyback yield%
5.75
3.76
5.08
3.94
5.90
8.65
5.68
5.36
3.47
1.41
19.27
5.36
5.22
22
1.463
D/E ratiox
0.803
0.710
0.725
0.626
0.671
0.624
0.656
0.606
0.573
0.596
0.113
0.606
0.641
22
31.91
Enterprise value$M
50.86
49.44
47.69
50.38
57.25
65.09
69.67
78.76
92.03
96.35
51.45
10.97%
7.61%
37
4.551
LT debt$M
12.47
11.51
11.73
12.20
12.62
12.17
12.03
11.48
12.24
13.09
28.57
0.73%
1.38%
14
Revenue
$52.63M
9.09%
1.00×
Cost of revenue
$36.24M
9.04%
1.00×
Operating expenses
$10.68M
8.63%
0.96×
Property and equipment
17.56%
Spread over hurdle
(2.55%)