9.085
Revenue$M
40.94
43.73
45.34
47.83
49.32
52.74
56.60
57.95
59.39
61.77
9.335
4.60%
4.74%
39
3.03
Revenue growth%
26.07
29.05
31.18
31.96
30.41
30.45
30.69
31.74
31.41
30.52
26.88
30.69
30.60
89
25.90
Gross margin%
24.72
24.51
21.80
20.51
19.62
21.80
24.78
21.78
22.55
25.04
6.93
22.55
22.17
93
18.99
Operating margin%
17.37
18.22
17.44
18.58
16.72
19.55
21.56
19.68
21.95
21.36
7.10
21.36
19.07
46
27.27
Net margin%
24.29
25.52
26.29
27.51
27.07
26.04
26.41
27.53
29.27
30.35
23.83
27.53
26.74
70
19.68
P/E ratio (avg)x
17.15
17.25
16.14
16.73
17.14
19.08
21.14
21.01
19.60
21.58
34.42
21.01
18.17
59
17.37
EV/EBITx
36.45
36.32
36.37
39.67
38.28
38.62
41.15
38.85
42.58
38.38
18.55
38.85
38.50
41
24.15
FCF yield (avg)%
28.47
25.77
24.03
23.08
26.03
24.46
25.88
28.25
26.33
26.50
6.30
26.33
25.95
16
4.86
FCF margin%
21.56
19.53
17.32
19.56
22.08
23.78
24.13
22.68
21.69
22.55
19.62
22.68
21.88
32
1.059
FCF / Net incomex
1.975
2.082
2.343
2.684
2.843
3.067
3.673
4.388
4.629
4.975
1.037
4.388
2.955
23
15.71
ROIC%
20.71
21.68
22.09
20.65
21.35
22.48
20.65
23.55
25.63
26.50
9.93
23.55
21.89
15
27.58
Return on equity%
25.95
23.34
25.13
25.14
24.38
22.22
22.14
19.79
20.35
19.49
27.29
20.35
22.78
26
8.21
Return on assets%
22.71
23.85
25.97
28.65
30.17
33.06
32.34
31.89
32.56
34.19
15.83
32.56
31.03
71
0.88
EPS$
0.48
0.47
0.49
0.45
0.47
0.49
0.55
0.58
0.61
0.66
0.98
6.72%
2.58%
—
15.17
EPS growth%
22.52
21.83
23.50
24.30
24.34
25.24
23.86
21.50
22.74
25.06
28.25
23.86
23.68
20
0.20
Bookvalue per sh$
0.34
0.33
0.34
0.35
0.37
0.38
0.37
0.33
0.31
0.33
0.22
(2.11%)
(1.78%)
—
0.95
FCF per share$
1.12
1.33
1.48
1.48
1.69
1.76
1.96
2.25
2.33
2.49
0.37
7.96%
8.75%
—
0.78
Dividend per sh$
1.83
2.02
2.23
2.17
2.47
2.60
2.78
3.32
3.74
3.96
0.42
9.90%
9.10%
—
15.35
Div yield (avg)%
6.14
7.89
10.44
10.87
13.60
12.35
12.29
11.15
9.49
11.43
25.87
11.43
11.01
68
17.52
Payout ratio%
15.54
16.19
15.98
15.76
14.41
11.86
13.59
10.85
12.39
10.45
18.71
11.86
14.00
9
23.75
Shares (diluted)M
16.39
17.16
18.43
20.41
20.75
22.87
22.89
20.67
18.47
18.37
23.74
(2.41%)
0.67%
65
27.56
Buyback yield%
7.02
5.37
8.24
6.57
5.62
4.14
5.08
6.46
6.38
5.01
22.16
5.08
6.00
7
0.960
D/E ratiox
2.180
2.366
2.643
2.748
2.627
2.857
2.815
3.243
3.317
3.262
0.667
3.243
2.781
57
44.59
Enterprise value$M
47.92
47.87
43.40
42.02
44.58
49.32
48.93
53.07
55.73
60.19
8.468
6.18%
1.83%
61
39.01
LT debt$M
22.50
24.86
28.02
30.33
33.99
37.47
37.49
44.59
43.85
49.41
9.986
7.77%
9.47%
92
Revenue
$61.77M
4.74%
1.00×
Cost of revenue
$40.41M
5.11%
1.04×
Operating expenses
$8.070M
3.92%
0.92×
Property and equipment
14.25%
Goodwill & intangibles
14.11%
Return on capital
111.82%
Spread over hurdle
104.99%