19.55
Revenue$M
44.96
46.29
45.58
45.97
47.20
48.10
48.18
47.39
46.83
46.99
21.05
(0.09%)
0.47%
24
21.67
Revenue growth%
4.39
4.34
1.45
4.27
1.77
0.46
0.40
3.30
3.87
2.99
4.40
2.99
3.15
71
14.35
Gross margin%
21.26
20.31
18.08
20.07
18.49
15.99
18.44
17.69
16.92
14.65
9.26
16.92
18.26
58
29.57
Operating margin%
24.97
24.90
25.20
22.72
21.75
20.72
21.64
22.14
21.24
19.02
22.75
21.24
21.94
81
22.13
Net margin%
13.26
13.24
11.44
8.71
7.18
7.90
7.17
6.32
5.18
7.89
5.77
7.17
7.90
31
10.10
P/E ratio (avg)x
30.34
33.23
31.64
31.45
32.42
36.41
39.15
38.34
42.36
41.74
12.48
39.15
34.82
77
19.46
EV/EBITx
25.10
26.71
30.79
35.39
41.87
45.48
54.53
66.25
66.44
73.49
36.50
66.25
43.68
62
13.66
FCF yield (avg)%
23.63
26.17
23.23
25.96
25.94
22.97
25.77
27.59
28.10
29.94
4.50
27.59
25.95
47
3.29
FCF margin%
20.20
21.74
23.61
26.09
23.49
22.31
22.41
19.61
18.76
18.87
22.74
19.61
22.02
75
0.221
FCF / Net incomex
1.475
1.415
1.439
1.350
1.313
1.446
1.348
1.333
1.412
1.341
0.753
1.348
1.381
59
29.49
ROIC%
9.97
10.77
8.90
7.06
8.73
10.76
13.28
11.04
9.72
12.56
4.39
11.04
10.36
80
26.05
Return on equity%
17.55
18.88
16.51
15.43
17.88
17.19
14.51
17.38
14.51
13.88
5.29
14.51
16.85
41
22.99
Return on assets%
18.79
20.68
23.49
25.76
25.11
22.56
22.54
24.38
23.39
20.61
19.81
22.56
22.97
78
0.35
EPS$
0.20
0.19
0.18
0.20
0.17
0.19
0.19
0.18
0.20
0.20
0.38
3.24%
0.93%
—
21.49
EPS growth%
27.24
26.63
25.84
25.13
26.49
25.04
26.97
26.37
25.96
26.50
27.69
26.37
26.43
27
0.56
Bookvalue per sh$
0.21
0.21
0.22
0.23
0.24
0.24
0.24
0.27
0.28
0.27
0.18
2.48%
3.00%
—
0.37
FCF per share$
0.29
0.27
0.24
0.23
0.22
0.21
0.20
0.20
0.20
0.18
0.36
(3.85%)
(5.57%)
—
0.13
Dividend per sh$
0.78
0.82
0.80
0.92
0.95
0.89
0.99
1.13
1.06
1.12
0.28
3.22%
5.06%
—
26.96
Div yield (avg)%
16.22
17.91
16.90
14.99
13.93
15.13
14.33
15.14
15.25
17.65
4.37
15.14
15.20
73
15.80
Payout ratio%
5.07
7.09
5.36
2.79
0.40
3.21
2.79
3.91
6.36
6.03
23.13
3.91
4.49
64
98.30
Shares (diluted)M
132.9
135.7
145.8
141.8
147.9
166.3
164.8
159.8
178.9
201.9
103.3
6.42%
5.13%
51
2.70
Buyback yield%
18.48
21.26
22.61
21.45
19.52
16.87
18.56
18.21
18.91
19.57
28.73
18.56
19.22
17
1.690
D/E ratiox
0.742
0.766
0.784
0.797
0.792
0.836
0.940
1.024
1.046
1.166
1.016
1.024
0.816
40
33.22
Enterprise value$M
71.99
75.50
77.35
76.14
84.99
91.11
100.2
117.9
139.2
159.7
9.045
13.45%
7.90%
43
2.345
LT debt$M
76.17
77.02
82.13
81.86
90.87
89.76
102.4
106.8
107.6
112.3
5.942
4.33%
4.56%
28
Revenue
$46.99M
0.47%
1.00×
Cost of revenue
$32.90M
0.47%
1.00×
Operating expenses
$9.965M
0.48%
1.00×
Property and equipment
22.07%
Spread over hurdle
(5.94%)