119.0
Revenue$M
65.56
70.46
75.39
82.13
86.48
92.13
100.7
109.4
116.6
127.4
126.2
8.06%
7.46%
93
21.77
Revenue growth%
22.51
20.26
18.30
15.99
18.60
19.91
18.24
15.25
13.36
11.96
19.74
15.25
18.27
32
23.03
Gross margin%
18.47
16.15
17.88
18.45
20.05
21.27
18.59
15.81
14.81
12.29
6.83
15.81
18.17
62
24.33
Operating margin%
5.88
3.07
1.98
2.48
3.52
3.85
4.61
3.39
0.98
3.65
10.05
3.65
3.45
58
26.47
Net margin%
30.69
32.75
32.30
31.13
33.36
34.77
34.95
37.47
39.36
41.67
13.04
37.47
34.07
78
25.75
P/E ratio (avg)x
11.97
13.45
12.17
12.96
12.23
11.66
11.66
10.94
12.06
11.63
16.36
11.66
12.01
44
23.15
EV/EBITx
25.27
27.60
26.30
26.33
26.70
27.98
29.90
27.36
26.21
27.54
34.97
27.54
27.03
70
20.82
FCF yield (avg)%
5.45
5.50
6.57
4.31
4.90
5.99
6.25
5.11
5.04
7.05
7.00
5.99
5.48
75
23.94
FCF margin%
10.75
11.38
11.20
12.58
15.57
15.95
13.56
12.68
11.41
12.57
19.54
12.68
12.58
58
1.045
FCF / Net incomex
2.186
2.158
2.368
2.180
2.486
2.473
2.816
2.933
2.831
3.097
1.401
2.831
2.479
94
2.83
ROIC%
28.06
29.93
26.94
25.44
27.07
29.36
28.56
26.01
23.07
22.50
3.27
26.01
27.00
93
25.66
Return on equity%
10.80
8.44
6.40
5.60
7.81
5.25
7.31
6.67
8.00
9.44
25.78
7.31
7.56
51
7.74
Return on assets%
11.46
9.45
11.97
10.88
11.90
10.17
8.27
6.87
3.97
1.28
16.25
6.87
9.81
56
0.98
EPS$
0.45
0.51
0.55
0.62
0.60
0.66
0.73
0.85
0.86
0.86
1.09
7.55%
7.06%
—
4.90
EPS growth%
3.91
2.85
1.35
3.95
1.20
1.06
0.40
2.85
5.71
6.58
21.99
2.85
2.85
80
0.91
Bookvalue per sh$
0.65
0.65
0.65
0.70
0.66
0.59
0.64
0.68
0.59
0.55
0.45
(3.75%)
(2.11%)
—
0.86
FCF per share$
1.43
1.60
1.66
1.83
2.04
2.16
2.34
2.75
2.80
3.13
0.55
8.90%
8.65%
—
0.84
Dividend per sh$
1.17
1.03
1.13
1.04
1.03
1.12
1.19
1.32
1.26
1.31
0.78
4.97%
1.46%
—
17.23
Div yield (avg)%
16.97
14.59
15.46
14.03
13.14
15.78
12.87
14.70
17.24
19.47
14.85
15.78
15.08
30
6.49
Payout ratio%
16.74
15.71
12.95
15.52
14.48
16.21
13.49
14.97
17.92
18.21
5.55
16.21
15.61
28
90.24
Shares (diluted)M
119.8
135.5
130.7
145.9
149.8
168.0
185.2
180.6
189.8
188.0
95.07
4.65%
5.29%
51
27.07
Buyback yield%
17.64
17.59
16.13
15.75
16.27
16.18
13.63
10.75
9.57
8.19
18.61
10.75
15.94
93
1.109
D/E ratiox
1.338
1.180
1.045
0.998
0.897
0.973
0.905
0.785
0.729
0.756
0.852
0.785
0.939
64
116.5
Enterprise value$M
81.09
90.37
98.13
101.3
112.7
121.3
119.9
127.2
136.1
154.2
7.927
6.46%
6.70%
35
47.01
LT debt$M
125.6
129.1
136.2
152.8
158.0
149.6
154.9
167.4
174.9
183.1
99.75
3.00%
4.49%
11
Revenue
$127.4M
7.46%
1.00×
Cost of revenue
$89.20M
7.46%
1.00×
Operating expenses
$16.09M
6.89%
0.95×
Property and equipment
22.96%