6.467
Revenue$M
90.77
96.51
104.2
114.3
121.4
133.0
144.5
154.3
163.3
175.6
7.101
7.66%
7.73%
28
26.20
Revenue growth%
27.97
29.80
31.60
32.53
32.26
32.74
31.12
33.08
31.78
30.48
27.11
31.78
31.69
8
15.25
Gross margin%
3.16
4.89
3.31
6.04
3.31
3.20
0.60
0.40
0.40
1.90
3.55
0.60
3.18
40
18.37
Operating margin%
9.08
6.20
5.42
4.39
3.31
4.41
2.85
5.29
2.90
5.34
10.24
4.41
4.85
30
10.47
Net margin%
14.03
14.69
16.52
18.82
20.65
20.77
21.26
24.20
24.56
22.98
27.59
22.98
20.71
42
11.43
P/E ratio (avg)x
32.77
30.06
34.44
39.63
39.03
40.12
45.90
48.83
55.83
59.94
8.409
48.83
39.88
50
31.33
EV/EBITx
10.29
9.698
10.86
11.79
10.69
9.881
9.259
9.661
9.583
9.616
29.58
9.616
9.789
40
19.45
FCF yield (avg)%
11.85
11.66
10.54
8.07
8.77
8.08
9.71
10.26
8.62
11.49
24.41
9.71
9.99
70
18.26
FCF margin%
4.05
5.19
6.37
3.95
1.82
3.94
5.06
5.08
6.36
5.41
24.78
5.08
5.07
50
1.354
FCF / Net incomex
1.368
1.309
1.244
1.338
1.392
1.332
1.449
1.571
1.684
1.755
0.641
1.571
1.380
93
6.33
ROIC%
22.60
20.70
23.53
25.58
22.96
24.92
26.89
24.05
26.43
26.01
5.28
26.01
24.49
71
23.30
Return on equity%
0.40
0.40
1.34
2.11
2.29
3.39
2.19
3.90
2.57
0.40
13.40
2.57
2.15
17
20.90
Return on assets%
9.68
12.45
12.71
15.07
14.68
14.75
14.52
15.33
15.84
13.48
19.04
14.75
14.60
59
0.20
EPS$
0.63
0.64
0.64
0.65
0.69
0.66
0.62
0.70
0.74
0.75
0.21
1.61%
3.08%
—
14.73
EPS growth%
12.23
14.76
13.06
11.52
11.60
12.68
14.85
14.20
13.79
15.81
23.54
14.20
13.42
42
0.70
Bookvalue per sh$
0.45
0.50
0.59
0.69
0.83
0.97
0.97
0.99
0.96
1.14
0.73
6.65%
10.75%
—
0.52
FCF per share$
1.00
1.17
1.28
1.28
1.51
1.66
1.81
1.95
1.95
1.96
0.30
5.23%
6.94%
—
0.45
Dividend per sh$
0.45
0.44
0.40
0.43
0.41
0.43
0.42
0.44
0.41
0.39
0.58
(0.65%)
(1.53%)
—
2.38
Div yield (avg)%
29.48
27.11
26.39
23.47
21.40
21.60
21.12
22.02
22.22
21.94
24.60
21.94
22.12
85
16.39
Payout ratio%
29.07
28.24
26.52
25.03
22.25
20.19
19.23
20.69
18.27
19.90
23.09
19.90
21.47
73
81.55
Shares (diluted)M
78.54
80.95
70.24
66.80
72.63
69.52
67.41
72.50
63.13
62.67
81.53
(2.91%)
(1.76%)
60
8.45
Buyback yield%
29.04
28.20
31.18
30.99
29.80
28.32
30.31
32.71
30.18
28.32
16.27
30.18
29.99
27
0.676
D/E ratiox
1.293
1.370
1.559
1.671
1.937
1.910
2.123
2.068
2.414
2.391
1.697
2.123
1.924
88
65.86
Enterprise value$M
16.64
16.34
16.04
16.09
17.81
19.98
18.72
18.38
16.63
17.79
143.2
(0.03%)
0.59%
85
13.55
LT debt$M
26.95
27.09
27.83
30.05
31.58
32.27
34.97
33.60
32.10
34.62
104.7
1.85%
3.36%
67
Revenue
$175.6M
7.73%
1.00×
Cost of revenue
$95.65M
7.92%
1.02×
Operating expenses
$39.85M
7.47%
0.98×
Property and equipment
16.14%
Spread over hurdle
(1.71%)