56.98
Revenue$M
48.99
51.03
51.89
54.62
55.85
56.90
57.84
59.24
60.42
61.52
62.66
1.95%
2.65%
50
8.62
Revenue growth%
6.02
5.02
2.77
4.33
4.15
5.70
4.48
7.28
7.62
7.87
24.71
7.28
5.36
36
5.49
Gross margin%
5.85
4.82
6.58
8.89
10.29
8.93
9.37
9.91
10.65
12.06
15.28
9.91
9.15
45
20.90
Operating margin%
20.16
18.47
19.18
21.89
23.31
24.12
21.35
20.51
17.54
16.79
24.83
20.51
20.34
21
27.20
Net margin%
17.98
17.39
17.68
15.70
17.66
20.27
17.86
17.50
19.03
17.84
27.48
17.86
17.76
8
13.34
P/E ratio (avg)x
28.93
27.19
29.59
26.17
23.13
23.59
24.34
26.07
27.52
29.84
36.82
26.07
26.68
62
12.42
EV/EBITx
31.33
30.32
30.66
32.49
34.63
33.54
30.65
32.79
29.82
27.12
10.69
30.65
30.99
34
6.19
FCF yield (avg)%
9.58
8.19
10.41
9.26
8.52
6.89
9.75
10.29
10.53
13.24
10.12
10.29
9.67
60
24.67
FCF margin%
3.79
2.49
5.08
7.77
8.17
7.56
6.15
8.27
9.09
12.06
18.02
8.27
7.67
54
1.284
FCF / Net incomex
1.209
1.273
1.352
1.199
1.127
1.108
1.149
1.042
0.972
0.887
0.283
1.042
1.138
44
23.72
ROIC%
25.69
23.89
24.03
27.03
28.49
28.94
29.50
29.54
27.23
25.92
25.22
28.94
27.13
40
21.21
Return on equity%
8.35
10.74
8.86
9.74
12.48
14.04
15.25
16.84
17.49
18.20
13.10
16.84
13.26
55
21.64
Return on assets%
22.51
22.10
19.47
19.36
18.56
21.47
19.67
21.23
19.68
21.97
2.36
21.23
20.46
49
0.44
EPS$
0.37
0.37
0.42
0.47
0.49
0.51
0.50
0.52
0.50
0.53
0.45
1.89%
2.83%
—
24.94
EPS growth%
14.16
11.49
8.79
9.50
12.11
10.19
9.10
7.23
9.44
7.77
16.72
9.10
9.47
5
0.34
Bookvalue per sh$
0.75
0.87
1.01
1.15
1.30
1.32
1.52
1.58
1.84
1.90
0.26
7.98%
11.21%
—
0.42
FCF per share$
0.58
0.68
0.75
0.79
0.94
0.97
0.98
1.01
1.04
1.19
0.23
4.72%
7.96%
—
0.14
Dividend per sh$
0.20
0.22
0.21
0.23
0.27
0.26
0.27
0.27
0.29
0.29
0.16
1.78%
4.07%
—
11.75
Div yield (avg)%
25.15
25.52
26.44
26.66
25.50
25.87
22.95
21.91
21.05
23.43
18.03
22.95
25.33
63
18.37
Payout ratio%
26.76
29.69
27.12
26.73
27.61
25.47
24.93
22.15
21.18
19.85
6.50
22.15
26.10
53
89.09
Shares (diluted)M
114.5
125.9
140.3
130.0
138.4
130.0
127.5
141.1
140.7
161.0
91.63
3.07%
4.16%
44
13.26
Buyback yield%
3.32
0.50
1.18
4.07
6.33
3.72
2.30
0.99
3.33
3.34
5.67
3.33
3.32
12
1.135
D/E ratiox
0.655
0.611
0.553
0.545
0.517
0.513
0.500
0.548
0.488
0.443
0.651
0.500
0.531
75
29.62
Enterprise value$M
28.77
27.75
25.63
23.33
24.76
27.44
24.87
26.94
28.06
26.76
22.17
1.57%
(0.32%)
88
14.76
LT debt$M
21.00
22.74
25.39
29.47
28.69
30.06
29.86
31.10
33.51
35.65
38.05
4.44%
5.83%
78
Revenue
$61.52M
2.65%
1.00×
Cost of revenue
$36.80M
2.75%
1.01×
Operating expenses
$6.217M
1.07%
0.86×
Cash and investments
16.58%
Property and equipment
16.09%