38.62
Revenue$M
46.56
46.35
47.77
48.12
47.33
47.71
48.36
49.19
49.87
50.05
41.50
1.12%
0.70%
73
15.97
Revenue growth%
4.90
2.75
2.90
0.55
1.68
1.80
4.68
7.28
9.79
7.90
13.01
7.28
3.79
11
3.44
Gross margin%
18.33
20.84
19.29
21.81
21.83
23.30
23.98
22.15
24.53
25.49
7.72
23.98
21.99
80
3.31
Operating margin%
12.22
13.26
11.28
11.53
12.06
13.73
12.42
12.41
12.05
10.18
7.47
12.41
12.14
66
14.50
Net margin%
7.61
8.95
6.98
6.71
9.27
11.59
9.99
8.43
9.25
9.73
3.57
9.73
9.10
50
25.33
P/E ratio (avg)x
19.10
19.12
21.45
24.49
27.37
28.99
31.13
35.85
40.47
39.09
20.46
35.85
28.18
10
24.72
EV/EBITx
24.11
24.64
27.49
31.88
34.57
37.37
40.98
45.93
44.08
50.66
34.88
44.08
35.97
34
10.55
FCF yield (avg)%
7.90
8.85
11.63
13.04
10.32
11.16
10.00
7.71
10.12
8.72
27.32
10.00
10.06
66
3.42
FCF margin%
29.43
28.37
25.61
24.89
26.19
25.79
26.37
23.54
20.58
20.54
17.67
23.54
25.70
93
1.572
FCF / Net incomex
2.206
1.988
2.102
2.138
1.928
2.055
2.226
2.082
2.082
2.319
0.806
2.082
2.092
80
19.14
ROIC%
24.00
24.86
24.49
27.20
28.69
29.50
32.01
32.31
31.38
34.09
18.05
32.01
29.09
59
14.95
Return on equity%
20.86
19.81
22.43
23.46
24.41
25.70
26.26
29.08
31.34
33.66
17.99
29.08
25.05
34
3.47
Return on assets%
12.97
14.64
16.36
18.98
16.11
15.09
15.22
17.02
19.84
17.73
25.36
17.02
16.24
31
0.26
EPS$
0.82
0.96
0.94
0.90
0.91
1.01
1.18
1.31
1.37
1.60
0.28
11.98%
7.23%
—
17.87
EPS growth%
23.14
22.13
22.66
19.66
19.73
19.14
19.60
18.05
19.85
20.62
14.36
19.60
19.79
55
0.50
Bookvalue per sh$
0.79
0.91
0.95
1.00
1.05
1.05
1.12
1.34
1.58
1.91
0.17
12.77%
10.65%
—
0.26
FCF per share$
1.17
1.18
1.18
1.41
1.41
1.45
1.41
1.50
1.61
1.71
0.47
3.85%
4.90%
—
0.45
Dividend per sh$
0.52
0.46
0.49
0.47
0.45
0.45
0.49
0.51
0.46
0.41
0.31
(1.81%)
(2.67%)
—
22.90
Div yield (avg)%
13.00
13.55
13.26
15.68
17.83
19.99
20.18
20.39
19.98
18.12
14.85
19.99
17.97
56
19.68
Payout ratio%
15.15
14.05
14.46
13.29
15.35
13.53
10.72
11.50
9.24
10.94
10.10
10.94
13.41
78
26.72
Shares (diluted)M
28.38
26.93
25.28
23.80
23.36
21.64
22.05
20.42
18.09
17.51
26.63
(5.60%)
(4.16%)
83
18.37
Buyback yield%
4.87
6.60
9.07
11.06
8.76
6.39
6.47
5.03
7.01
7.78
18.15
6.47
6.81
56
1.498
D/E ratiox
0.385
0.394
0.421
0.411
0.374
0.370
0.366
0.340
0.372
0.394
1.230
0.370
0.380
79
23.87
Enterprise value$M
32.01
29.32
26.02
24.04
21.48
20.81
20.46
18.75
16.58
16.97
34.48
(4.61%)
(6.19%)
75
28.57
LT debt$M
32.39
29.13
30.28
26.87
25.38
23.28
23.22
22.96
25.26
23.22
37.48
(1.76%)
(4.67%)
60
Revenue
$50.05M
0.70%
1.00×
Cost of revenue
$27.92M
0.83%
1.01×
Operating expenses
$8.942M
0.86%
1.02×
Property and equipment
17.97%