22.99
Revenue$M
64.98
68.82
73.91
80.74
85.22
90.89
96.32
102.9
110.8
116.6
24.92
6.47%
6.96%
27
12.30
Revenue growth%
23.46
21.13
24.08
26.78
28.07
25.22
25.55
24.04
21.72
19.82
26.83
24.04
24.06
40
28.48
Gross margin%
17.21
19.89
20.43
19.21
19.24
17.05
15.33
16.86
15.80
13.98
5.38
15.80
17.13
89
13.88
Operating margin%
28.12
25.63
27.02
29.62
27.14
27.14
28.77
31.29
29.80
28.57
16.11
28.77
28.35
95
12.89
Net margin%
8.33
6.43
4.88
4.59
3.72
5.07
3.65
5.86
5.54
7.42
25.97
5.54
5.30
27
33.56
P/E ratio (avg)x
49.12
57.64
56.71
60.51
58.21
64.70
69.61
77.51
77.05
88.17
24.05
77.05
62.61
53
31.38
EV/EBITx
19.66
20.15
18.57
17.89
17.92
17.59
18.05
16.85
15.07
15.30
28.62
16.85
17.91
13
3.06
FCF yield (avg)%
17.85
17.83
14.95
14.21
12.98
12.07
9.22
8.37
8.74
6.90
28.20
8.74
12.53
15
13.58
FCF margin%
16.67
18.77
16.73
19.04
18.13
18.63
20.45
19.78
21.73
19.07
6.39
19.78
18.91
16
1.556
FCF / Net incomex
1.771
1.809
1.796
1.936
2.040
1.902
2.011
2.053
2.315
2.649
0.358
2.053
1.974
63
29.07
ROIC%
31.76
34.48
34.67
37.37
37.61
35.91
38.86
38.35
40.96
39.20
15.91
38.86
37.49
26
25.89
Return on equity%
24.80
24.73
25.65
25.74
28.04
29.80
27.86
28.14
25.88
26.08
17.49
27.86
25.98
25
10.57
Return on assets%
15.40
16.62
19.32
18.68
18.27
19.17
21.98
22.68
21.07
19.08
15.44
21.07
19.13
93
0.39
EPS$
0.24
0.25
0.24
0.29
0.35
0.36
0.36
0.38
0.39
0.46
0.41
5.40%
7.82%
—
17.12
EPS growth%
7.98
7.22
8.47
10.07
12.03
11.90
9.34
11.17
11.79
10.74
18.46
11.17
10.40
82
0.30
Bookvalue per sh$
0.30
0.32
0.32
0.32
0.30
0.29
0.29
0.28
0.27
0.24
0.21
(4.47%)
(2.67%)
—
0.23
FCF per share$
0.28
0.30
0.28
0.33
0.38
0.42
0.40
0.45
0.49
0.48
0.27
4.91%
6.65%
—
0.24
Dividend per sh$
0.20
0.20
0.21
0.20
0.22
0.22
0.22
0.24
0.27
0.28
0.12
5.12%
3.69%
—
18.54
Div yield (avg)%
18.60
16.59
15.55
17.82
20.53
22.02
23.40
22.31
22.43
21.60
21.70
22.31
21.06
22
27.08
Payout ratio%
17.89
16.14
18.89
20.94
20.11
19.61
21.18
22.73
25.22
23.08
19.54
22.73
20.53
11
129.9
Shares (diluted)M
189.0
224.0
254.4
268.8
262.7
295.8
345.4
370.7
422.6
461.6
127.0
11.94%
10.25%
74
14.97
Buyback yield%
27.99
25.09
25.32
24.83
26.39
24.53
22.17
23.15
25.19
24.05
21.13
24.05
24.96
43
0.731
D/E ratiox
0.689
0.731
0.771
0.764
0.705
0.673
0.730
0.657
0.679
0.689
1.610
0.679
0.697
79
30.11
Enterprise value$M
40.21
41.51
38.25
36.99
35.16
30.68
29.40
27.15
24.94
24.80
82.91
(6.74%)
(4.43%)
57
62.63
LT debt$M
33.24
38.92
37.46
37.43
41.42
48.79
53.15
57.07
58.12
55.46
69.55
6.01%
6.35%
45
Revenue
$116.6M
6.96%
1.00×
Cost of revenue
$72.76M
7.23%
1.03×
Operating expenses
$12.77M
6.49%
0.96×
Property and equipment
18.04%