8.210
Revenue$M
28.46
28.51
28.37
28.46
28.53
28.86
28.47
28.36
28.85
29.37
8.983
0.58%
0.32%
69
16.40
Revenue growth%
17.11
16.35
17.99
20.23
19.23
21.08
19.74
22.42
24.81
26.25
23.76
22.42
19.98
23
21.96
Gross margin%
22.03
20.80
18.49
18.90
16.84
19.52
22.06
22.14
22.71
21.02
6.83
22.06
20.91
59
26.10
Operating margin%
9.63
8.26
7.67
5.66
4.99
2.44
2.12
3.40
0.76
2.58
10.92
2.44
4.19
16
16.43
Net margin%
20.07
22.42
24.88
26.25
28.17
26.55
25.11
26.08
24.64
26.20
17.84
26.08
25.59
11
9.177
P/E ratio (avg)x
17.66
18.17
19.51
20.89
19.37
20.19
19.91
19.60
20.36
18.00
8.085
19.91
19.56
51
25.67
EV/EBITx
20.11
17.88
18.23
17.48
16.90
16.20
17.57
18.16
19.09
17.88
14.66
17.88
17.88
76
12.67
FCF yield (avg)%
6.05
8.34
8.35
7.41
5.27
5.39
5.90
6.01
6.85
7.56
5.24
6.01
6.45
60
23.11
FCF margin%
21.36
21.59
22.51
24.35
25.35
25.65
23.81
25.88
24.89
27.08
2.33
25.65
24.62
81
1.217
FCF / Net incomex
0.383
0.367
0.339
0.323
0.362
0.353
0.362
0.334
0.300
0.283
0.198
0.334
0.346
26
16.02
ROIC%
20.00
19.53
20.93
19.69
18.55
18.07
16.61
19.07
17.47
19.48
11.08
18.07
19.28
63
16.48
Return on equity%
17.27
17.61
15.34
12.56
12.61
13.86
13.42
10.90
10.77
12.66
11.06
12.66
13.04
13
23.06
Return on assets%
11.29
12.65
12.11
11.31
12.62
15.59
16.93
15.12
15.60
15.71
10.31
15.60
13.88
56
0.52
EPS$
1.17
1.09
1.09
1.04
1.13
1.22
1.21
1.33
1.52
1.71
0.58
8.76%
4.32%
—
27.12
EPS growth%
22.97
23.42
25.84
25.74
26.19
28.60
31.41
31.97
30.05
30.08
20.83
30.08
27.40
70
1.05
Bookvalue per sh$
2.17
2.27
2.55
2.90
3.17
3.10
3.31
3.29
3.53
3.56
0.77
2.35%
6.43%
—
0.27
FCF per share$
0.89
0.95
1.04
1.01
1.08
1.24
1.39
1.64
1.84
2.10
1.08
14.28%
10.37%
—
1.13
Dividend per sh$
0.97
1.11
1.14
1.22
1.27
1.40
1.53
1.53
1.64
1.92
1.13
8.60%
7.21%
—
28.78
Div yield (avg)%
7.30
8.13
8.74
11.47
10.16
8.21
8.55
9.46
11.07
9.98
2.18
9.46
9.10
68
20.85
Payout ratio%
15.44
14.63
15.24
15.32
15.25
15.94
15.44
12.93
15.22
17.05
25.57
15.44
15.28
83
19.43
Shares (diluted)M
21.63
23.31
25.23
28.20
29.90
33.35
36.18
34.65
34.39
39.10
19.10
5.51%
5.34%
82
8.17
Buyback yield%
15.55
15.46
14.30
13.11
13.30
13.24
11.58
10.79
11.81
10.51
2.38
11.58
13.18
24
0.899
D/E ratiox
1.728
2.015
2.229
2.608
3.067
3.484
3.684
4.345
5.076
5.283
0.567
4.345
3.275
32
1.409
Enterprise value$M
17.20
19.59
19.20
20.24
19.15
18.67
17.45
16.63
16.38
18.92
8.515
(0.24%)
2.43%
61
8.163
LT debt$M
25.18
29.44
32.62
37.02
40.66
38.11
37.13
41.80
47.91
51.31
7.718
4.76%
8.38%
58
Revenue
$29.37M
0.32%
1.00×
Cost of revenue
$20.56M
0.32%
1.00×
Operating expenses
$4.888M
0.55%
1.02×
Property and equipment
17.98%
Goodwill & intangibles
15.36%
Spread over hurdle
(4.37%)