9.517
Revenue$M
78.02
84.97
94.21
102.5
111.4
122.0
132.9
144.1
156.9
169.3
9.906
8.73%
9.12%
25
19.13
Revenue growth%
9.82
9.68
7.25
8.10
5.69
4.61
7.45
6.86
6.99
6.85
12.17
6.86
7.12
51
12.75
Gross margin%
6.64
6.66
8.85
11.01
10.91
13.44
16.35
13.89
13.81
12.67
6.82
13.81
11.84
66
12.13
Operating margin%
12.22
9.81
11.27
10.00
9.27
8.48
9.26
9.04
10.19
9.95
25.96
9.26
9.88
75
8.85
Net margin%
16.09
13.10
15.66
14.03
13.65
11.64
11.85
13.22
14.94
14.60
20.79
13.22
13.84
58
34.74
P/E ratio (avg)x
12.80
12.93
13.00
13.22
12.52
13.60
14.23
13.50
12.69
10.98
30.32
13.50
12.97
14
9.435
EV/EBITx
59.83
65.86
65.92
68.06
69.48
73.19
77.61
83.33
87.75
104.9
17.30
83.33
71.34
24
22.54
FCF yield (avg)%
11.83
14.02
16.18
14.42
12.43
14.98
14.20
14.93
13.29
14.77
18.45
14.77
14.31
11
17.46
FCF margin%
5.64
6.41
8.82
11.52
12.93
14.86
13.75
16.65
17.46
15.56
9.27
15.56
13.34
62
0.383
FCF / Net incomex
1.519
1.633
1.603
1.830
1.775
1.944
2.098
2.474
2.890
3.009
1.351
2.474
1.887
52
16.34
ROIC%
13.88
13.08
10.70
12.58
10.41
9.06
7.91
10.35
9.35
11.45
13.31
9.35
10.56
39
15.20
Return on equity%
10.08
11.71
9.96
9.02
11.70
12.12
11.73
10.33
7.89
7.18
3.16
10.33
10.21
31
7.52
Return on assets%
14.86
14.45
15.20
13.62
11.28
13.04
13.32
11.64
12.17
12.05
14.32
12.17
13.18
24
0.93
EPS$
1.97
2.29
2.31
2.22
2.14
2.34
2.72
2.91
3.27
3.38
0.96
9.56%
5.09%
—
4.20
EPS growth%
20.21
22.58
20.74
19.46
20.94
19.84
18.27
19.11
21.99
23.40
23.04
19.84
20.48
50
1.22
Bookvalue per sh$
0.47
0.49
0.55
0.64
0.68
0.77
0.88
1.06
1.14
1.36
0.71
14.97%
11.24%
—
0.68
FCF per share$
2.76
2.98
2.93
3.29
3.64
3.60
3.84
4.49
4.57
4.44
1.56
4.06%
5.55%
—
1.65
Dividend per sh$
0.93
0.89
0.95
1.05
1.24
1.45
1.50
1.57
1.72
1.90
0.61
8.83%
7.43%
—
15.91
Div yield (avg)%
7.37
7.86
9.69
9.15
10.87
13.61
11.24
14.00
16.36
14.70
9.91
14.00
11.05
26
5.80
Payout ratio%
27.58
26.05
23.29
20.56
21.79
23.17
22.91
20.22
19.69
20.93
14.16
20.93
22.35
30
31.90
Shares (diluted)M
35.31
38.59
44.97
44.89
46.32
45.17
44.28
42.95
50.59
56.85
31.25
4.18%
5.26%
21
23.10
Buyback yield%
20.05
21.95
19.27
19.98
20.54
18.78
16.09
16.18
17.43
18.66
20.49
17.43
19.03
25
1.445
D/E ratiox
2.018
1.888
1.797
1.677
1.929
2.227
2.428
2.260
2.415
2.653
1.529
2.415
2.123
86
22.78
Enterprise value$M
125.5
113.6
116.0
106.5
101.1
112.8
115.7
109.9
100.6
96.51
93.08
(0.92%)
(3.67%)
94
84.78
LT debt$M
83.44
84.77
93.27
94.76
106.7
107.0
107.9
105.4
112.2
129.6
7.129
3.96%
4.79%
13
Revenue
$169.3M
9.12%
1.00×
Cost of revenue
$76.32M
8.75%
0.97×
Operating expenses
$36.94M
9.22%
1.01×
Property and equipment
21.02%
Spread over hurdle
11.50%