3.967
Revenue$M
27.21
27.69
28.24
28.81
30.21
31.15
32.70
33.16
34.69
36.40
4.066
3.79%
3.42%
87
25.06
Revenue growth%
26.89
27.59
29.71
27.37
25.05
25.46
24.53
24.21
23.82
22.58
13.13
24.21
25.25
35
20.53
Gross margin%
4.45
3.80
4.07
4.75
7.51
4.66
7.03
4.05
3.90
3.31
11.43
4.05
4.26
41
25.53
Operating margin%
8.69
11.27
11.78
12.82
14.97
14.51
16.25
14.12
12.01
10.48
8.05
14.12
12.41
73
11.17
Net margin%
9.65
8.93
6.77
7.11
5.88
4.25
6.55
6.13
3.16
2.13
18.66
4.25
6.34
92
20.51
P/E ratio (avg)x
42.20
42.49
43.57
48.62
52.86
61.33
72.22
86.49
99.10
104.7
27.45
86.49
57.10
37
28.79
EV/EBITx
13.50
16.19
19.12
21.22
24.45
27.95
32.36
34.47
38.52
41.02
16.88
34.47
26.20
47
26.52
FCF yield (avg)%
17.03
16.36
13.68
15.33
17.47
16.07
13.44
15.86
13.25
14.07
17.75
14.07
15.60
88
21.10
FCF margin%
31.66
30.16
33.13
35.71
36.68
35.77
33.34
33.87
36.68
36.90
15.92
35.77
34.79
83
1.491
FCF / Net incomex
1.634
1.835
1.742
1.901
2.084
2.242
1.986
1.779
1.628
1.719
1.103
1.779
1.807
75
14.82
ROIC%
20.41
22.53
20.19
21.05
21.95
23.19
24.57
22.91
20.94
22.89
29.52
22.91
22.24
70
3.37
Return on equity%
17.17
14.78
12.90
13.91
15.62
14.82
13.59
13.40
10.99
9.48
28.06
13.40
13.75
56
22.24
Return on assets%
8.64
10.39
12.46
10.38
12.07
14.46
16.78
18.31
17.85
15.27
11.94
16.78
13.46
80
0.48
EPS$
0.57
0.64
0.72
0.70
0.76
0.72
0.79
0.77
0.73
0.70
0.50
(1.58%)
3.16%
—
3.27
EPS growth%
9.81
10.31
7.86
7.21
7.24
8.81
9.40
10.32
8.77
11.52
6.33
9.40
9.11
88
0.10
Bookvalue per sh$
0.22
0.21
0.21
0.22
0.26
0.26
0.27
0.27
0.27
0.28
0.47
1.54%
3.74%
—
0.33
FCF per share$
0.50
0.48
0.49
0.46
0.45
0.45
0.47
0.43
0.45
0.48
0.45
1.22%
(0.13%)
—
0.49
Dividend per sh$
0.49
0.46
0.47
0.47
0.53
0.61
0.62
0.64
0.61
0.64
0.23
3.76%
2.57%
—
19.44
Div yield (avg)%
25.15
23.68
22.95
22.57
22.05
19.38
18.65
19.34
21.20
21.32
14.58
19.38
21.69
5
27.04
Payout ratio%
7.18
6.04
3.93
4.39
2.77
4.42
5.86
7.56
6.87
5.73
5.24
5.86
5.79
79
46.97
Shares (diluted)M
47.06
52.77
59.88
55.28
55.47
61.89
60.23
66.47
69.03
63.91
47.70
2.87%
3.03%
24
19.06
Buyback yield%
29.54
31.35
32.47
31.30
30.95
30.21
32.20
34.40
32.65
34.72
4.08
32.65
31.78
64
1.377
D/E ratiox
0.267
0.235
0.206
0.200
0.202
0.217
0.198
0.175
0.178
0.191
1.652
0.191
0.201
12
19.55
Enterprise value$M
31.78
35.68
38.60
36.95
39.87
37.20
34.07
33.28
38.04
40.74
7.147
0.43%
3.39%
67
14.61
LT debt$M
11.97
11.66
12.62
13.21
14.42
16.26
17.03
17.13
19.53
19.51
3.873
6.24%
4.05%
55
Revenue
$36.40M
3.42%
1.00×
Cost of revenue
$24.29M
3.49%
1.01×
Operating expenses
$5.332M
3.20%
0.98×
Property and equipment
14.89%
Spread over hurdle
44.23%