1.294
Revenue$M
31.95
32.88
33.97
34.53
34.05
34.23
33.91
34.13
34.11
33.68
1.363
(0.22%)
0.76%
23
7.63
Revenue growth%
9.86
7.88
5.42
5.16
5.23
7.37
6.87
3.97
5.39
5.05
18.68
5.39
5.40
78
28.35
Gross margin%
9.48
9.54
10.60
11.09
12.28
13.23
11.31
14.09
13.27
13.98
13.81
13.27
11.80
44
28.23
Operating margin%
34.54
35.19
33.52
34.78
34.79
35.40
37.02
38.81
37.55
36.92
22.53
37.02
35.29
85
3.78
Net margin%
34.08
36.00
38.21
38.60
36.49
36.08
36.81
39.28
41.68
38.82
19.46
38.82
37.51
86
9.271
P/E ratio (avg)x
6.561
7.127
7.616
7.122
7.587
7.115
6.873
6.255
6.877
7.124
21.89
6.877
7.118
30
36.21
EV/EBITx
19.91
20.57
24.28
24.31
27.81
27.05
29.91
31.77
31.22
31.35
33.17
31.22
27.43
72
9.63
FCF yield (avg)%
20.17
19.58
22.56
22.87
23.51
24.77
27.35
26.70
28.45
28.99
20.28
27.35
24.14
86
17.21
FCF margin%
0.40
0.40
2.25
0.74
2.54
4.46
6.60
5.07
5.07
3.05
21.18
5.07
2.80
67
0.173
FCF / Net incomex
1.764
1.817
1.920
1.766
1.881
1.740
1.899
2.006
1.965
2.039
0.338
1.965
1.890
56
27.68
ROIC%
8.93
7.59
6.63
5.21
2.26
1.99
0.92
0.40
1.75
3.62
6.17
1.75
2.94
64
13.32
Return on equity%
13.29
12.59
13.09
12.44
13.13
15.83
17.21
19.24
17.71
19.43
12.43
17.71
14.56
55
22.50
Return on assets%
9.54
11.41
10.63
8.21
8.05
10.54
11.46
12.86
12.83
13.13
19.79
12.83
11.02
19
3.20
EPS$
2.12
2.43
2.27
2.19
2.32
2.56
2.99
3.41
3.84
3.60
3.57
9.18%
6.29%
—
6.14
EPS growth%
0.87
1.52
0.90
0.40
2.61
2.24
0.40
2.57
1.06
0.61
6.36
1.06
0.98
24
3.69
Bookvalue per sh$
1.66
1.64
1.90
2.19
2.18
2.15
2.14
2.49
2.40
2.65
1.74
3.97%
5.71%
—
4.39
FCF per share$
5.35
5.66
5.28
5.58
6.39
5.96
6.53
7.04
6.91
7.81
3.62
4.09%
5.25%
—
5.56
Dividend per sh$
2.31
2.37
2.11
1.89
2.05
1.83
1.80
2.00
1.83
1.85
3.68
(2.01%)
(2.07%)
—
26.52
Div yield (avg)%
13.72
12.42
10.97
8.87
7.79
5.92
5.27
6.22
7.33
8.63
27.88
6.22
8.21
17
22.10
Payout ratio%
1.96
0.40
0.40
0.40
1.42
3.64
6.41
8.95
6.71
4.23
22.84
6.41
2.80
29
2.005
Shares (diluted)M
1.936
2.216
2.546
2.479
2.568
2.774
2.988
2.852
3.224
3.095
2.075
3.81%
4.53%
60
27.86
Buyback yield%
9.56
8.06
5.14
7.02
5.28
7.41
5.65
5.01
4.92
4.97
16.28
5.01
5.46
50
1.251
D/E ratiox
0.858
0.816
0.698
0.618
0.600
0.628
0.623
0.665
0.652
0.597
0.640
0.628
0.640
9
8.319
Enterprise value$M
37.20
37.16
41.62
43.98
45.58
49.29
49.06
58.32
70.07
69.29
16.19
8.74%
6.35%
74
20.00
LT debt$M
7.386
7.875
8.497
8.984
10.30
11.72
13.47
13.61
15.22
18.13
16.73
11.97%
9.49%
61
Revenue
$33.68M
0.76%
1.00×
Cost of revenue
$23.57M
0.76%
1.00×
Operating expenses
$6.577M
1.07%
1.03×
Property and equipment
18.28%
Goodwill & intangibles
16.91%
Spread over hurdle
(0.86%)