5.083
Revenue$M
9.445
9.771
10.18
10.41
10.78
11.18
11.59
11.74
11.95
12.03
5.363
2.22%
2.45%
45
18.25
Revenue growth%
25.18
25.78
28.31
25.81
24.25
24.65
23.69
23.08
21.28
19.77
4.62
23.08
24.45
17
28.86
Gross margin%
26.15
27.74
30.46
29.58
31.98
31.46
30.82
32.82
33.50
34.86
10.15
32.82
31.14
25
25.21
Operating margin%
23.94
22.49
19.56
21.76
23.04
23.38
22.43
23.07
20.30
17.89
6.22
22.43
22.46
15
28.81
Net margin%
9.86
9.54
7.62
7.92
7.80
7.61
10.28
9.68
7.22
9.40
7.13
9.40
8.66
51
10.15
P/E ratio (avg)x
19.30
22.23
22.77
22.39
22.84
23.46
27.17
28.40
29.66
33.42
20.84
28.40
23.15
24
30.19
EV/EBITx
13.25
14.25
14.25
14.03
14.17
13.53
13.98
15.22
17.05
19.16
33.86
15.22
14.21
87
13.78
FCF yield (avg)%
5.03
4.76
3.12
3.17
5.76
6.82
5.10
2.96
1.52
3.19
22.61
3.19
3.97
56
12.54
FCF margin%
22.27
19.42
18.88
21.17
21.45
19.48
18.54
20.65
19.19
16.95
7.26
19.19
19.45
31
0.649
FCF / Net incomex
0.297
0.326
0.333
0.386
0.408
0.455
0.451
0.441
0.458
0.479
0.444
0.455
0.425
22
18.41
ROIC%
11.30
13.47
14.24
16.84
14.53
16.02
15.95
16.31
16.79
18.51
12.46
16.31
15.99
94
14.73
Return on equity%
10.23
9.45
8.54
10.01
10.38
8.00
7.95
8.02
7.60
8.03
19.68
8.00
8.29
25
20.22
Return on assets%
24.88
26.07
23.43
23.46
23.15
20.76
21.09
18.71
20.38
23.17
16.15
20.76
23.16
25
0.31
EPS$
0.97
1.07
1.03
1.13
1.04
0.99
1.01
0.96
1.00
0.95
0.33
(1.70%)
(1.33%)
—
10.95
EPS growth%
12.90
10.54
10.27
11.52
12.60
11.23
13.14
12.73
14.44
16.72
20.08
13.14
12.67
28
0.77
Bookvalue per sh$
1.01
1.05
1.20
1.39
1.35
1.25
1.32
1.48
1.50
1.65
0.27
4.06%
4.49%
—
0.99
FCF per share$
0.74
0.65
0.60
0.58
0.61
0.64
0.66
0.69
0.69
0.69
1.08
2.59%
(1.38%)
—
0.63
Dividend per sh$
0.90
0.97
1.07
1.09
1.07
1.28
1.31
1.58
1.79
1.75
0.28
10.45%
8.86%
—
24.63
Div yield (avg)%
22.68
24.44
26.00
27.19
24.24
25.55
26.68
29.47
28.23
29.81
28.02
28.23
26.34
75
28.37
Payout ratio%
17.85
16.92
19.81
19.76
18.76
17.03
15.66
13.37
14.21
14.93
6.21
14.93
16.98
21
3.621
Shares (diluted)M
2.753
2.974
3.151
2.785
2.366
2.128
2.230
2.219
2.307
2.038
3.704
(2.95%)
(3.55%)
65
17.99
Buyback yield%
17.41
16.10
18.99
16.77
17.61
17.05
16.72
19.39
17.09
15.38
17.69
17.05
17.07
63
0.111
D/E ratiox
0.518
0.520
0.537
0.604
0.637
0.756
0.763
0.813
0.916
0.978
1.125
0.813
0.697
74
8.797
Enterprise value$M
5.262
5.616
5.924
6.400
6.387
5.735
5.583
5.368
5.562
5.965
8.533
(1.36%)
1.28%
79
8.316
LT debt$M
6.644
5.801
5.703
5.838
6.219
5.461
6.051
5.985
5.639
5.078
0.633
(3.97%)
(1.92%)
9
Revenue
$12.03M
2.45%
1.00×
Cost of revenue
$8.215M
2.43%
1.00×
Operating expenses
$2.570M
2.52%
1.01×
Property and equipment
16.81%
Spread over hurdle
(9.43%)