28.83
Revenue$M
58.51
58.58
61.04
60.90
61.15
62.14
63.57
65.34
66.50
31.13
34.66
1.77%
1.85%
56
2.95
Revenue growth%
2.35
0.40
1.70
2.06
2.45
5.18
2.51
0.40
0.40
12.44
17.96
2.45
1.88
31
2.89
Gross margin%
19.66
22.22
20.01
18.04
19.40
18.05
17.64
16.75
16.78
8.78
23.96
17.64
18.73
92
16.93
Operating margin%
12.16
12.05
10.25
10.36
9.95
9.82
10.75
9.73
9.06
5.61
19.31
9.82
10.30
60
19.46
Net margin%
3.65
3.93
5.33
4.47
1.73
1.62
0.40
0.86
2.25
25.93
18.91
1.62
2.82
65
13.57
P/E ratio (avg)x
26.89
25.34
27.76
29.92
26.03
25.65
26.37
26.19
25.81
7.956
13.17
26.03
26.28
82
37.55
EV/EBITx
28.90
27.46
29.93
32.56
36.32
39.42
39.29
43.26
41.91
7.398
9.589
39.42
34.44
78
11.88
FCF yield (avg)%
25.06
26.90
25.97
24.69
25.23
23.13
22.97
23.28
22.15
13.40
24.92
23.13
24.88
84
6.50
FCF margin%
2.37
3.18
5.66
3.72
5.70
6.39
7.21
10.07
12.07
24.82
9.70
7.21
5.68
93
0.996
FCF / Net incomex
0.292
0.293
0.343
0.399
0.393
0.399
0.404
0.457
0.518
0.610
0.546
0.404
0.396
9
21.89
ROIC%
24.18
25.20
23.58
21.43
19.22
20.15
17.71
20.56
17.58
11.23
18.67
19.22
21.00
88
13.69
Return on equity%
10.29
9.00
7.05
5.12
2.68
4.42
6.18
7.36
5.31
4.96
3.35
5.31
6.61
29
27.92
Return on assets%
34.65
32.29
31.67
33.61
36.11
35.86
36.35
33.78
35.79
29.57
11.70
35.86
34.21
66
0.24
EPS$
0.83
0.87
0.77
0.73
0.70
0.64
0.64
0.60
0.62
0.26
0.25
(3.01%)
(3.89%)
—
9.61
EPS growth%
22.76
20.54
23.53
22.61
23.00
23.29
25.93
26.37
29.33
14.94
18.82
25.93
23.14
48
1.43
Bookvalue per sh$
1.34
1.43
1.25
1.22
1.30
1.35
1.21
1.14
1.13
0.24
0.36
(1.55%)
(3.12%)
—
0.92
FCF per share$
0.95
1.09
1.11
1.08
1.21
1.34
1.44
1.39
1.43
1.14
1.27
5.80%
5.26%
—
1.37
Dividend per sh$
0.80
0.80
0.86
0.89
0.79
0.77
0.78
0.84
0.79
1.38
1.11
(2.46%)
(0.58%)
—
26.98
Div yield (avg)%
5.02
6.20
4.83
7.03
5.26
6.79
5.19
4.52
3.28
4.12
7.73
5.19
5.23
6
17.56
Payout ratio%
14.44
12.81
10.88
12.72
12.39
11.23
8.32
6.72
5.87
12.02
25.51
8.32
11.81
55
18.35
Shares (diluted)M
21.72
22.55
25.93
30.30
30.58
33.86
33.23
38.37
41.77
18.50
17.91
6.63%
7.77%
13
17.59
Buyback yield%
6.84
7.58
6.50
5.92
7.07
4.95
7.37
8.15
10.02
20.82
28.94
7.37
6.96
81
0.888
D/E ratiox
1.055
1.206
1.370
1.490
1.615
1.913
2.070
2.205
2.166
1.322
1.173
2.070
1.553
34
64.21
Enterprise value$M
62.71
66.43
69.26
64.09
70.19
78.84
82.86
89.13
95.46
52.33
20.68
8.30%
5.02%
8
67.72
LT debt$M
14.21
12.71
11.87
11.63
10.45
9.864
9.075
8.911
9.556
11.51
24.28
(3.85%)
(5.04%)
13
Revenue
$66.50M
1.85%
1.00×
Cost of revenue
$39.71M
1.84%
1.00×
Operating expenses
$10.98M
1.58%
0.97×
Property and equipment
16.98%