0.437
Revenue$M
9.638
9.926
10.12
10.02
10.03
10.22
10.24
10.39
10.60
10.83
0.461
1.55%
1.14%
81
11.96
Revenue growth%
23.05
24.95
25.52
24.12
22.14
19.23
20.88
22.21
24.60
22.57
27.79
22.21
22.81
82
9.69
Gross margin%
7.47
5.53
7.51
7.45
9.22
10.20
13.07
11.35
12.59
11.78
15.47
11.78
9.71
29
9.94
Operating margin%
23.35
22.32
20.49
18.40
20.02
17.09
17.71
16.27
16.84
16.89
22.71
16.89
18.06
29
8.02
Net margin%
3.85
5.10
5.97
6.59
4.52
3.56
4.89
2.69
3.91
1.18
3.08
3.56
4.22
58
14.34
P/E ratio (avg)x
19.98
20.02
21.04
24.02
28.52
31.45
37.23
41.01
40.58
48.02
6.761
40.58
29.99
42
10.81
EV/EBITx
18.18
20.84
22.36
23.95
24.88
27.96
29.61
33.74
36.97
38.61
22.22
33.74
26.42
46
5.80
FCF yield (avg)%
3.31
3.20
6.18
5.37
5.10
4.87
3.64
5.63
4.11
3.46
22.78
4.11
4.49
74
6.38
FCF margin%
9.73
10.06
12.65
11.46
10.89
8.85
6.92
7.62
7.94
10.13
27.00
7.94
9.90
40
1.519
FCF / Net incomex
2.036
2.072
2.195
2.337
2.651
2.896
3.215
3.706
3.582
3.802
1.483
3.582
2.774
55
8.26
ROIC%
16.91
15.80
16.20
17.20
19.86
17.47
15.53
13.62
14.63
15.57
20.68
15.53
16.00
42
17.61
Return on equity%
7.46
8.51
7.51
8.55
7.69
10.23
9.55
10.15
12.34
12.99
27.78
10.23
9.05
62
19.55
Return on assets%
24.48
23.45
26.17
24.61
22.17
24.98
22.52
24.08
26.02
23.66
6.02
24.08
24.28
22
0.35
EPS$
0.23
0.26
0.30
0.28
0.27
0.31
0.33
0.38
0.41
0.43
0.37
9.57%
7.33%
—
19.75
EPS growth%
20.60
21.87
21.34
22.30
23.51
21.50
19.34
19.64
19.76
17.91
23.30
19.64
20.97
70
0.36
Bookvalue per sh$
0.22
0.23
0.25
0.25
0.28
0.30
0.31
0.28
0.28
0.25
0.27
(1.74%)
0.49%
—
0.08
FCF per share$
0.29
0.29
0.24
0.20
0.17
0.16
0.13
0.12
0.13
0.14
0.23
(4.99%)
(9.08%)
—
0.28
Dividend per sh$
0.72
0.78
0.77
0.76
0.82
0.89
0.86
0.91
1.03
1.12
0.32
6.26%
4.18%
—
19.37
Div yield (avg)%
21.91
22.67
21.94
21.79
22.09
21.59
20.01
20.76
18.43
20.73
28.29
20.73
21.69
41
23.95
Payout ratio%
21.36
22.12
23.84
21.45
21.67
19.17
17.81
20.31
20.66
21.79
16.52
20.31
21.41
55
10.57
Shares (diluted)M
10.87
11.47
12.09
12.15
12.52
11.26
10.74
10.00
8.971
8.884
10.59
(6.63%)
(2.49%)
14
22.03
Buyback yield%
35.22
33.55
32.56
35.08
37.99
35.14
32.27
34.86
32.41
34.03
4.29
34.03
34.45
30
1.124
D/E ratiox
0.513
0.516
0.504
0.549
0.506
0.517
0.542
0.510
0.473
0.476
0.662
0.510
0.512
49
7.012
Enterprise value$M
6.065
6.154
6.708
7.248
7.628
8.202
9.276
9.698
11.63
12.58
2.567
10.52%
9.29%
35
6.687
LT debt$M
1.017
1.135
1.092
1.240
1.381
1.272
1.339
1.429
1.557
1.620
8.541
3.24%
3.84%
44
Revenue
$10.83M
1.14%
1.00×
Cost of revenue
$5.983M
1.30%
1.02×
Operating expenses
$1.366M
0.76%
0.96×
Goodwill & intangibles
19.03%
Property and equipment
18.33%
Spread over hurdle
74.41%