18.44
Revenue$M
40.77
43.65
46.34
48.92
51.18
53.91
57.54
62.03
64.77
68.31
20.29
5.95%
5.97%
13
29.31
Revenue growth%
36.94
36.50
36.96
34.05
34.99
37.51
34.89
35.92
38.30
38.22
19.66
37.51
36.72
50
20.60
Gross margin%
22.92
24.73
27.60
29.43
29.30
31.48
33.98
31.35
32.29
35.12
7.80
32.29
30.39
80
9.45
Operating margin%
14.07
14.60
15.13
13.57
11.84
9.58
10.68
8.17
9.99
8.92
19.33
9.58
11.26
32
23.59
Net margin%
13.29
16.03
15.36
14.87
13.18
12.38
14.19
13.18
14.05
17.04
17.85
14.05
14.12
62
22.28
P/E ratio (avg)x
43.77
42.14
47.67
50.24
54.23
54.28
61.17
67.18
78.40
90.92
19.54
67.18
54.25
15
12.42
EV/EBITx
13.12
13.96
12.94
12.28
11.16
11.54
12.60
11.29
11.01
10.89
33.01
11.29
11.91
62
22.33
FCF yield (avg)%
19.79
19.46
22.28
19.68
19.49
19.07
17.21
17.23
17.06
18.41
9.26
17.23
19.26
51
18.04
FCF margin%
24.28
22.84
19.91
22.07
23.01
21.06
20.31
18.05
18.88
16.10
13.14
18.88
20.69
62
1.133
FCF / Net incomex
1.315
1.503
1.593
1.645
1.799
1.680
1.814
1.698
1.640
1.838
1.499
1.698
1.663
35
12.27
ROIC%
22.02
22.98
25.86
23.37
20.42
19.10
22.10
19.81
17.27
17.34
26.21
19.10
21.22
23
11.41
Return on equity%
9.57
8.87
7.51
9.44
9.52
12.29
11.38
8.57
9.12
6.33
6.71
9.12
9.28
93
28.12
Return on assets%
24.00
22.52
24.51
23.88
22.12
21.40
20.45
20.70
22.13
24.76
16.05
21.40
22.32
34
0.33
EPS$
0.16
0.16
0.16
0.18
0.20
0.24
0.25
0.27
0.31
0.36
0.37
12.37%
9.88%
—
18.39
EPS growth%
8.91
10.19
11.19
13.55
12.59
12.68
15.52
15.97
14.45
15.45
2.48
15.45
13.12
42
0.22
Bookvalue per sh$
0.39
0.42
0.47
0.47
0.47
0.54
0.62
0.58
0.55
0.60
0.13
5.37%
4.91%
—
0.61
FCF per share$
0.45
0.50
0.47
0.49
0.47
0.50
0.54
0.53
0.55
0.61
0.39
5.72%
2.47%
—
0.12
Dividend per sh$
0.52
0.51
0.57
0.60
0.65
0.73
0.77
0.73
0.75
0.86
0.40
5.50%
5.00%
—
5.32
Div yield (avg)%
4.67
5.55
3.40
4.91
5.47
4.12
1.19
0.40
2.02
3.80
13.28
2.02
3.96
15
8.85
Payout ratio%
19.39
19.44
20.76
22.12
19.96
22.83
19.88
22.49
22.46
20.96
23.13
22.46
20.86
74
90.23
Shares (diluted)M
105.0
93.01
95.17
94.29
84.20
84.06
82.24
87.35
87.02
89.48
88.96
1.22%
(0.84%)
23
23.67
Buyback yield%
16.95
16.55
17.92
18.29
20.28
20.23
19.34
21.33
21.19
23.99
21.16
21.19
19.78
16
1.371
D/E ratiox
0.860
0.965
1.064
1.193
1.232
1.159
1.102
1.040
1.053
1.123
0.794
1.102
1.083
58
22.71
Enterprise value$M
45.54
44.80
44.68
45.17
51.35
58.94
63.47
64.17
60.58
69.28
63.23
6.17%
5.51%
23
46.05
LT debt$M
46.06
53.29
51.16
53.86
59.10
62.68
69.86
74.02
85.58
82.87
13.81
7.00%
5.80%
50
Revenue
$68.31M
5.97%
1.00×
Cost of revenue
$32.96M
6.14%
1.02×
Operating expenses
$10.91M
5.43%
0.95×
Property and equipment
20.19%
Goodwill & intangibles
19.98%