8.778
Revenue$M
10.47
10.81
10.91
11.33
11.41
11.63
11.64
11.56
11.48
11.90
8.981
0.84%
1.25%
20
5.27
Revenue growth%
25.59
25.70
25.02
22.29
19.76
20.40
18.09
17.99
18.95
17.30
9.80
18.09
20.08
7
24.00
Gross margin%
12.12
13.96
13.65
13.87
11.27
13.14
10.80
10.41
10.39
11.91
8.89
10.80
12.01
49
9.34
Operating margin%
2.91
2.28
2.00
3.63
5.14
3.63
5.12
6.28
8.65
11.00
15.64
6.28
4.38
35
25.76
Net margin%
19.56
20.85
18.07
16.31
16.79
17.63
20.24
20.77
18.31
15.43
9.76
18.31
18.19
38
20.11
P/E ratio (avg)x
18.97
22.83
25.84
26.89
30.59
30.49
31.20
31.70
34.18
36.10
9.326
31.70
30.54
44
10.50
EV/EBITx
40.44
46.78
52.47
56.24
53.73
61.98
60.88
66.75
67.09
65.07
15.25
65.07
58.56
39
2.48
FCF yield (avg)%
3.97
6.16
3.24
3.10
3.70
6.48
9.41
10.73
12.62
13.63
21.02
10.73
6.32
63
2.79
FCF margin%
28.33
26.94
29.79
31.52
33.84
35.87
34.91
37.44
40.37
40.86
5.57
37.44
34.37
87
1.262
FCF / Net incomex
0.532
0.598
0.592
0.639
0.675
0.690
0.665
0.637
0.696
0.661
0.277
0.665
0.650
76
3.33
ROIC%
9.36
11.81
11.52
9.33
11.05
11.40
10.99
10.98
11.78
11.21
5.62
11.21
11.13
87
9.17
Return on equity%
23.03
22.66
22.42
20.86
19.16
18.92
18.25
18.18
20.35
17.53
4.59
18.25
19.75
35
18.93
Return on assets%
25.56
23.29
23.20
23.42
24.95
23.09
23.17
22.61
21.40
19.58
17.56
22.61
23.18
7
0.59
EPS$
0.19
0.18
0.18
0.16
0.18
0.20
0.22
0.24
0.22
0.21
0.62
3.56%
0.54%
—
9.97
EPS growth%
34.38
33.69
35.47
33.65
34.25
36.26
35.02
36.44
33.52
34.20
20.28
35.02
34.32
12
0.18
Bookvalue per sh$
0.32
0.33
0.36
0.38
0.35
0.39
0.40
0.40
0.43
0.47
0.17
5.81%
3.68%
—
0.54
FCF per share$
0.38
0.43
0.49
0.48
0.56
0.53
0.53
0.62
0.71
0.73
0.36
5.73%
6.61%
—
0.49
Dividend per sh$
0.60
0.59
0.63
0.62
0.62
0.72
0.76
0.83
0.80
0.82
0.38
5.58%
2.90%
—
3.84
Div yield (avg)%
6.61
8.33
10.91
7.93
6.35
8.06
5.67
7.81
6.20
3.65
29.89
6.20
7.21
64
27.80
Payout ratio%
20.74
20.73
18.35
21.06
20.77
21.57
19.48
20.56
17.66
20.20
11.50
20.20
20.64
36
11.04
Shares (diluted)M
17.13
17.05
18.06
20.74
23.24
26.51
26.97
28.01
31.20
36.47
11.42
9.43%
7.81%
20
3.26
Buyback yield%
14.12
16.72
17.78
18.77
17.04
14.31
13.01
10.42
13.29
12.71
19.51
13.01
14.22
8
1.682
D/E ratiox
0.226
0.263
0.250
0.282
0.281
0.281
0.274
0.256
0.242
0.280
1.353
0.274
0.269
42
7.790
Enterprise value$M
2.630
2.935
3.345
3.779
3.908
3.929
4.475
5.147
6.132
7.231
2.779
13.10%
11.24%
19
8.264
LT debt$M
2.809
2.486
2.585
2.711
2.825
2.511
2.723
2.597
2.648
2.894
7.447
0.49%
0.62%
17
Revenue
$11.90M
1.25%
1.00×
Cost of revenue
$6.458M
1.61%
1.04×
Operating expenses
$1.746M
1.08%
0.98×
Goodwill & intangibles
18.58%
Property and equipment
17.73%
Spread over hurdle
34.92%