46.69
Revenue$M
79.52
78.94
77.81
77.41
76.68
76.26
78.13
77.41
76.53
76.79
48.65
0.03%
(0.50%)
30
22.09
Revenue growth%
7.93
5.07
3.03
0.40
0.40
2.94
3.55
2.87
3.38
2.11
15.48
2.94
2.98
6
7.13
Gross margin%
12.38
12.46
13.88
16.64
18.80
20.93
21.53
23.14
22.15
22.10
14.05
22.10
19.87
20
12.60
Operating margin%
34.29
32.84
33.38
35.43
37.26
38.97
36.39
35.60
33.66
31.74
29.79
35.60
34.86
67
10.40
Net margin%
15.81
15.10
12.90
14.47
14.84
17.11
16.94
15.92
13.12
14.63
27.76
15.92
14.97
58
35.55
P/E ratio (avg)x
17.22
15.57
16.46
17.16
17.14
16.96
18.25
17.17
16.89
18.30
12.73
17.17
17.15
49
7.938
EV/EBITx
32.85
35.00
33.68
33.69
33.24
35.38
40.04
42.11
43.34
47.61
11.66
42.11
35.19
35
6.83
FCF yield (avg)%
6.90
4.62
4.80
7.01
9.37
12.24
15.02
12.90
10.22
9.27
17.55
12.24
9.32
6
17.01
FCF margin%
9.30
6.51
9.43
11.68
10.21
10.25
11.20
12.56
11.92
9.28
21.62
11.20
10.23
50
0.272
FCF / Net incomex
1.375
1.526
1.771
2.099
2.231
2.556
2.803
3.289
3.492
3.398
1.777
3.289
2.394
59
10.07
ROIC%
10.47
10.63
11.00
8.51
7.52
7.13
10.03
7.85
8.46
7.07
18.69
7.85
8.49
68
20.97
Return on equity%
8.77
6.19
7.68
10.39
12.74
10.89
9.92
9.52
11.79
10.48
10.04
10.48
10.15
46
27.40
Return on assets%
3.53
2.08
4.33
6.58
3.84
6.53
3.71
5.35
2.62
4.17
19.70
4.17
4.00
85
1.05
EPS$
0.25
0.23
0.22
0.23
0.21
0.21
0.20
0.21
0.20
0.20
1.17
(1.52%)
(2.27%)
—
22.02
EPS growth%
23.72
26.69
27.99
30.55
31.74
30.74
29.92
32.01
34.52
34.11
22.93
32.01
30.65
26
0.92
Bookvalue per sh$
0.32
0.32
0.30
0.33
0.32
0.31
0.28
0.26
0.26
0.24
0.87
(5.22%)
(2.46%)
—
0.17
FCF per share$
1.45
1.64
1.87
2.00
2.19
2.19
2.24
2.59
2.46
2.80
0.68
5.03%
7.93%
—
0.86
Dividend per sh$
0.43
0.47
0.43
0.45
0.42
0.46
0.49
0.54
0.59
0.52
0.60
4.72%
1.33%
—
27.82
Div yield (avg)%
30.48
27.96
27.04
29.12
29.20
28.75
26.34
24.50
24.08
26.17
7.34
26.17
27.50
83
23.92
Payout ratio%
15.02
14.51
13.39
13.94
11.21
9.33
10.04
9.44
10.04
9.09
16.45
9.44
10.63
10
52.70
Shares (diluted)M
67.00
71.95
68.98
69.97
81.00
77.77
86.84
99.00
112.5
107.7
53.42
5.87%
5.38%
71
29.42
Buyback yield%
24.43
24.11
26.81
24.40
25.56
23.47
20.84
19.30
18.38
18.12
3.70
19.30
23.79
76
0.303
D/E ratiox
1.355
1.247
1.179
1.189
1.270
1.361
1.283
1.380
1.311
1.287
0.164
1.311
1.285
73
25.22
Enterprise value$M
63.30
71.57
75.06
79.36
74.27
71.82
79.99
84.42
95.99
107.0
72.17
7.58%
4.73%
62
28.25
LT debt$M
12.45
12.48
13.08
13.20
11.82
12.65
11.91
12.68
13.19
12.99
29.78
1.91%
(0.91%)
28
Revenue
$76.79M
(0.50%)
1.00×
Cost of revenue
$44.01M
(0.78%)
0.97×
Operating expenses
$12.09M
0.16%
1.07×
Property and equipment
15.72%