58.92
Revenue$M
70.36
71.76
72.69
72.08
71.00
70.62
72.34
72.77
72.77
73.92
65.86
0.81%
0.36%
50
7.65
Revenue growth%
20.64
22.52
23.72
24.22
25.49
27.69
26.52
24.72
24.78
22.68
7.75
24.78
24.47
61
24.73
Gross margin%
6.06
3.14
4.80
6.54
8.95
11.92
13.81
12.89
14.46
16.11
25.79
13.81
10.44
59
18.14
Operating margin%
22.45
20.43
18.16
16.57
19.50
20.48
21.94
21.04
20.56
19.94
5.97
20.56
20.46
68
18.18
Net margin%
18.76
15.97
16.80
18.91
20.15
17.15
17.46
19.08
19.09
21.70
22.67
19.08
18.84
63
8.568
P/E ratio (avg)x
35.05
38.24
36.24
39.87
44.71
49.34
55.58
59.44
65.03
71.72
6.291
59.44
47.02
94
30.79
EV/EBITx
8.411
9.252
10.11
10.98
11.87
12.02
11.99
12.12
12.59
12.00
25.71
12.02
11.93
95
20.92
FCF yield (avg)%
13.57
15.98
18.26
19.14
20.62
23.15
26.01
27.66
28.82
28.71
19.16
27.66
21.89
73
12.20
FCF margin%
0.40
0.40
1.02
3.91
6.72
4.53
6.12
5.84
5.45
3.81
12.28
5.45
4.22
90
1.653
FCF / Net incomex
1.628
1.680
1.710
1.591
1.519
1.476
1.393
1.482
1.590
1.600
1.259
1.482
1.590
8
26.86
ROIC%
19.33
16.80
16.39
18.06
15.80
16.74
17.01
18.25
17.07
17.94
7.99
17.07
17.04
68
11.70
Return on equity%
29.67
28.64
31.56
29.29
31.59
32.58
33.61
35.40
33.55
36.22
25.99
33.61
32.08
59
12.56
Return on assets%
23.62
23.88
22.32
19.96
17.73
18.42
17.33
14.38
17.01
16.24
12.64
17.01
18.08
79
1.85
EPS$
1.82
1.87
1.76
1.51
1.49
1.34
1.31
1.31
1.23
1.31
2.04
(2.57%)
(3.21%)
—
7.61
EPS growth%
23.23
20.97
18.24
15.77
18.74
18.71
17.29
18.49
15.53
16.30
2.15
17.29
18.36
53
2.47
Bookvalue per sh$
3.55
4.21
4.78
5.05
5.49
6.10
7.13
8.37
9.85
11.71
1.38
16.36%
12.34%
—
3.23
FCF per share$
3.79
4.34
4.47
5.41
5.33
5.24
6.22
6.61
6.72
7.85
2.76
8.04%
8.61%
—
0.88
Dividend per sh$
0.93
0.81
0.87
0.90
0.84
0.87
0.79
0.87
0.96
0.83
1.99
(0.09%)
(1.18%)
—
17.92
Div yield (avg)%
18.38
17.97
16.09
18.91
18.25
16.18
14.51
14.04
14.06
11.07
23.77
14.06
16.14
78
23.46
Payout ratio%
21.32
19.83
21.91
20.82
18.81
18.91
17.34
16.92
17.28
18.86
16.87
17.34
18.89
44
16.80
Shares (diluted)M
21.68
23.60
26.70
27.70
29.58
31.64
37.00
44.14
42.56
45.53
17.43
9.01%
8.51%
50
3.71
Buyback yield%
17.59
18.55
20.29
17.73
20.54
19.76
21.67
23.20
24.62
22.53
28.00
22.53
20.42
28
0.215
D/E ratiox
2.226
2.232
1.982
1.812
1.608
1.482
1.500
1.337
1.453
1.341
0.366
1.453
1.554
40
33.52
Enterprise value$M
118.1
120.0
120.3
133.1
151.7
178.2
173.6
169.3
173.4
178.1
77.21
3.25%
4.91%
79
3.823
LT debt$M
26.88
26.79
29.41
27.26
30.99
31.61
35.19
40.63
42.80
49.04
49.27
9.61%
6.02%
70
Revenue
$73.92M
0.36%
1.00×
Cost of revenue
$49.16M
0.43%
1.01×
Operating expenses
$16.85M
0.55%
1.02×
Cash and investments
15.62%
Property and equipment
15.13%