2.098
Revenue$M
12.17
12.48
12.62
12.90
13.36
13.72
13.98
14.60
15.14
15.76
2.343
3.36%
2.83%
84
19.38
Revenue growth%
30.64
31.28
30.30
30.10
29.03
28.01
27.89
29.87
30.56
28.14
28.79
28.14
29.98
94
10.00
Gross margin%
8.51
8.38
6.92
5.04
3.95
1.96
2.70
4.65
5.64
8.50
15.59
4.65
5.34
91
22.64
Operating margin%
14.57
12.15
9.40
11.04
11.40
14.22
14.90
15.11
12.17
11.68
28.06
14.22
12.16
59
6.26
Net margin%
20.86
20.15
18.78
18.42
19.02
19.25
19.22
19.01
20.84
21.69
12.28
19.25
19.23
79
37.06
P/E ratio (avg)x
8.270
8.355
9.402
9.478
10.52
12.26
11.87
12.22
13.70
14.77
23.75
12.26
11.20
78
25.16
EV/EBITx
26.23
25.16
25.72
29.01
33.87
36.00
34.92
38.21
40.31
42.44
15.88
38.21
34.40
16
6.00
FCF yield (avg)%
26.09
24.75
25.41
25.94
27.45
30.30
29.22
32.07
34.09
34.61
11.23
32.07
28.34
20
5.32
FCF margin%
13.49
14.39
14.83
16.65
13.66
16.37
18.76
21.34
23.64
23.71
14.54
21.34
16.51
67
0.962
FCF / Net incomex
1.623
1.833
1.979
2.256
2.205
2.096
2.233
2.187
2.148
2.295
1.598
2.187
2.167
15
15.76
ROIC%
17.98
16.71
15.57
17.37
17.95
16.16
13.33
14.14
13.61
11.71
5.03
13.61
15.86
94
7.45
Return on equity%
18.71
15.98
16.40
19.16
21.27
18.71
18.54
19.09
18.58
19.76
23.23
18.71
18.71
85
23.63
Return on assets%
36.08
36.63
35.18
34.19
34.88
33.02
35.97
33.23
35.98
33.86
6.10
33.86
35.03
57
0.37
EPS$
0.43
0.49
0.46
0.43
0.42
0.41
0.39
0.42
0.41
0.45
0.41
1.62%
2.15%
—
5.85
EPS growth%
8.83
11.18
13.97
13.90
14.15
15.33
17.51
20.11
17.89
17.92
23.46
17.89
14.74
14
0.17
Bookvalue per sh$
0.11
0.11
0.12
0.10
0.09
0.08
0.08
0.08
0.07
0.06
0.20
(7.55%)
(7.03%)
—
0.35
FCF per share$
0.22
0.19
0.17
0.17
0.16
0.17
0.19
0.17
0.16
0.16
0.20
(0.84%)
(3.72%)
—
0.07
Dividend per sh$
0.29
0.26
0.29
0.26
0.25
0.23
0.24
0.25
0.26
0.24
0.16
(0.53%)
(1.46%)
—
12.22
Div yield (avg)%
13.97
15.59
16.03
16.02
14.17
15.56
17.12
17.12
17.17
17.29
27.28
17.12
16.02
6
8.09
Payout ratio%
8.52
9.29
12.11
10.85
8.86
7.70
6.39
8.76
8.81
11.45
27.85
8.76
8.84
70
11.36
Shares (diluted)M
11.38
11.51
13.03
13.54
13.08
13.14
13.10
13.33
15.05
14.05
11.48
1.44%
2.09%
28
3.36
Buyback yield%
5.92
3.61
6.32
5.26
2.45
3.05
4.69
7.07
7.55
5.86
25.30
5.86
5.56
12
1.089
D/E ratiox
2.233
2.449
2.546
2.961
3.365
3.443
3.567
3.420
3.735
4.176
0.628
3.567
3.392
65
7.830
Enterprise value$M
19.83
18.76
21.12
20.85
24.34
23.42
23.33
23.85
22.45
24.69
8.891
0.29%
3.70%
39
10.95
LT debt$M
4.692
5.125
4.648
4.387
4.754
4.636
4.447
4.355
4.677
5.110
0.810
1.45%
0.64%
27
Revenue
$15.76M
2.83%
1.00×
Cost of revenue
$8.852M
2.96%
1.01×
Operating expenses
$1.810M
2.63%
0.98×
Property and equipment
18.23%
Spread over hurdle
19.55%