18.81
Revenue$M
61.15
65.95
69.37
74.31
80.14
84.39
90.98
96.19
103.9
112.9
20.10
7.10%
7.20%
74
14.94
Revenue growth%
22.98
25.53
24.71
22.99
25.60
24.50
25.62
26.50
26.65
26.92
15.11
26.50
25.56
50
11.83
Gross margin%
10.18
11.94
12.53
11.58
12.30
12.36
13.46
12.24
10.39
10.92
17.44
12.24
12.09
42
26.87
Operating margin%
19.25
21.32
20.50
23.07
24.28
27.24
29.66
30.28
33.02
31.55
5.51
30.28
25.76
66
6.89
Net margin%
14.37
12.81
11.86
13.54
14.81
13.47
15.61
17.51
14.86
12.08
26.48
14.86
13.95
14
13.19
P/E ratio (avg)x
11.16
12.12
12.79
15.02
15.03
15.11
16.73
18.47
21.25
22.21
32.91
18.47
15.07
83
9.493
EV/EBITx
7.257
7.053
7.544
6.667
6.911
6.602
6.980
6.577
7.128
6.375
34.68
6.602
6.945
26
23.15
FCF yield (avg)%
11.68
13.37
12.60
10.32
11.45
11.61
13.36
12.52
10.36
12.19
17.68
12.19
11.93
12
14.80
FCF margin%
8.41
11.34
10.50
8.63
7.89
5.24
6.04
8.91
11.28
11.58
7.77
8.91
8.77
76
0.291
FCF / Net incomex
0.676
0.784
0.928
0.970
1.059
1.072
1.136
1.284
1.395
1.461
0.745
1.284
1.066
56
2.56
ROIC%
8.58
6.06
8.11
8.42
6.48
5.93
4.32
5.27
3.84
6.29
21.43
5.27
6.18
60
25.44
Return on equity%
33.76
36.37
38.91
38.29
39.07
39.48
40.17
41.35
42.77
40.99
3.03
40.99
39.28
49
25.92
Return on assets%
6.45
8.43
7.57
7.72
4.76
6.44
7.57
7.43
9.70
7.84
3.55
7.57
7.57
71
1.48
EPS$
0.59
0.58
0.55
0.57
0.56
0.51
0.57
0.54
0.56
0.60
1.64
1.63%
0.53%
—
24.09
EPS growth%
13.36
14.71
15.04
16.20
13.26
11.57
12.91
11.87
12.26
9.61
21.97
11.87
13.08
43
1.05
Bookvalue per sh$
0.43
0.46
0.46
0.46
0.49
0.47
0.42
0.41
0.37
0.37
0.31
(5.40%)
(0.54%)
—
0.55
FCF per share$
0.89
0.87
0.93
0.97
1.01
1.05
1.19
1.14
1.19
1.37
0.32
6.40%
3.81%
—
1.05
Dividend per sh$
0.48
0.51
0.52
0.55
0.47
0.45
0.43
0.44
0.43
0.46
0.32
(0.33%)
(0.57%)
—
11.89
Div yield (avg)%
26.41
26.57
29.47
32.04
29.74
30.35
29.29
31.74
30.00
30.86
20.94
30.35
29.87
13
23.09
Payout ratio%
10.73
11.18
10.53
13.09
11.80
13.33
15.12
13.51
14.74
13.02
8.15
13.51
13.06
66
67.19
Shares (diluted)M
93.86
101.1
111.1
115.5
113.6
106.3
104.1
99.41
111.6
107.8
66.57
(1.05%)
2.68%
66
2.19
Buyback yield%
17.44
19.61
19.81
21.79
24.62
24.46
24.43
24.18
26.68
28.70
16.25
24.46
24.31
27
0.770
D/E ratiox
1.945
2.172
2.213
2.195
2.411
2.417
2.684
2.948
3.242
3.430
1.081
2.948
2.414
85
57.07
Enterprise value$M
104.4
106.0
110.7
101.3
99.62
106.9
112.0
101.4
93.44
90.09
34.75
(1.99%)
(1.29%)
77
122.6
LT debt$M
87.88
94.90
85.01
83.50
91.71
97.26
99.96
90.15
81.21
79.80
69.93
(2.74%)
(1.31%)
13
Revenue
$112.9M
7.20%
1.00×
Cost of revenue
$55.06M
7.41%
1.02×
Operating expenses
$26.58M
6.89%
0.97×
Property and equipment
17.94%