17.52
Revenue$M
37.54
40.64
42.48
45.83
48.78
51.02
53.35
58.11
60.54
65.02
18.68
5.91%
6.34%
16
13.99
Revenue growth%
18.68
17.11
18.66
20.58
21.48
22.80
20.59
19.25
18.18
18.20
12.00
19.25
18.97
76
10.93
Gross margin%
15.87
16.29
16.23
15.97
15.84
14.22
14.25
16.08
17.71
15.13
15.82
15.13
15.92
13
28.59
Operating margin%
23.97
25.38
27.00
28.28
26.60
24.66
25.60
24.26
22.93
21.29
29.12
24.26
25.02
29
21.93
Net margin%
9.64
7.67
6.23
6.34
6.26
6.81
3.92
5.86
6.50
6.38
20.51
6.38
6.36
67
37.99
P/E ratio (avg)x
29.67
25.15
27.23
23.15
22.84
23.94
22.16
20.97
18.40
17.48
19.51
20.97
23.00
20
21.47
EV/EBITx
12.63
13.53
11.84
12.33
10.99
11.22
12.24
11.27
11.24
12.17
31.95
11.27
12.01
40
15.24
FCF yield (avg)%
2.87
4.12
1.27
1.21
0.40
0.40
0.40
3.03
5.35
3.97
27.76
3.03
2.07
16
14.33
FCF margin%
19.41
21.15
22.67
24.28
21.57
24.10
24.43
23.37
22.49
24.78
17.86
24.10
23.02
30
0.226
FCF / Net incomex
1.711
1.751
1.726
1.835
1.871
2.150
2.247
2.250
2.356
2.262
0.846
2.250
2.010
80
6.97
ROIC%
23.16
25.69
25.74
22.76
24.68
23.25
23.22
22.30
19.63
20.91
7.51
22.30
23.19
26
2.07
Return on equity%
19.34
19.54
18.95
19.00
18.69
21.48
21.12
23.34
22.98
25.90
18.07
22.98
20.33
42
20.39
Return on assets%
34.21
35.58
35.08
37.39
35.98
38.68
37.25
36.44
36.04
38.44
19.45
37.25
36.24
30
0.06
EPS$
0.14
0.15
0.15
0.16
0.14
0.13
0.13
0.11
0.11
0.12
0.06
(3.40%)
(1.59%)
—
22.39
EPS growth%
22.73
20.93
18.21
15.86
15.11
14.98
15.94
18.55
16.46
15.90
24.84
15.94
16.20
71
0.09
Bookvalue per sh$
0.09
0.09
0.09
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.11
1.82%
(0.81%)
—
0.06
FCF per share$
0.12
0.12
0.11
0.10
0.11
0.12
0.12
0.10
0.10
0.10
0.14
(2.72%)
(3.03%)
—
0.15
Dividend per sh$
0.27
0.24
0.23
0.23
0.24
0.24
0.23
0.26
0.25
0.25
0.21
0.29%
0.34%
—
2.08
Div yield (avg)%
27.21
24.53
24.91
24.23
26.65
28.07
26.50
24.11
22.20
21.89
17.80
24.11
24.72
87
7.04
Payout ratio%
29.08
30.39
31.08
33.10
34.91
33.66
30.87
30.00
28.50
27.33
19.29
30.00
30.63
81
239.7
Shares (diluted)M
227.5
225.8
223.8
210.0
185.3
176.0
180.6
192.5
202.9
216.5
235.3
3.16%
(1.61%)
78
23.21
Buyback yield%
22.03
22.17
22.94
24.90
22.72
24.50
22.97
20.35
23.06
21.73
13.91
22.97
22.83
16
0.741
D/E ratiox
1.241
1.334
1.451
1.591
1.636
1.558
1.631
1.740
1.639
1.602
0.528
1.631
1.596
71
8.461
Enterprise value$M
31.90
32.30
36.14
38.92
45.79
47.74
45.73
44.58
45.62
52.66
30.61
2.83%
5.86%
7
29.05
LT debt$M
29.93
32.68
32.45
28.05
24.53
25.71
25.34
26.41
24.06
25.44
20.74
0.73%
(0.88%)
45
Revenue
$65.02M
6.34%
1.00×
Cost of revenue
$45.51M
6.34%
1.00×
Operating expenses
$10.27M
6.18%
0.99×
Property and equipment
18.71%
Spread over hurdle
12.73%