57.45
Revenue$M
64.53
68.44
75.15
82.55
89.43
98.74
104.9
116.1
124.2
132.0
63.49
8.10%
8.15%
67
11.06
Revenue growth%
21.36
23.51
25.52
28.23
29.11
30.84
32.46
35.38
38.09
39.16
12.94
35.38
29.98
85
20.86
Gross margin%
16.70
16.90
17.69
15.05
12.69
11.74
9.83
11.26
11.05
9.74
9.13
11.05
12.21
24
22.89
Operating margin%
19.42
16.72
15.45
13.05
11.03
8.14
10.18
9.61
9.61
7.26
12.05
9.61
10.60
20
23.07
Net margin%
29.62
31.09
33.92
36.52
34.82
34.63
36.65
34.60
35.74
36.64
7.57
35.74
34.73
15
12.97
P/E ratio (avg)x
29.64
32.87
35.29
37.39
42.12
42.85
42.41
43.61
46.01
51.45
23.06
43.61
42.27
19
29.92
EV/EBITx
22.43
21.05
17.88
16.63
14.57
13.09
12.17
10.96
11.12
10.71
16.43
11.12
13.83
30
24.76
FCF yield (avg)%
2.85
3.40
5.54
5.13
5.16
2.75
2.56
4.13
6.96
9.06
20.44
4.13
4.63
45
12.91
FCF margin%
6.93
8.17
9.95
12.94
15.33
14.16
16.40
15.93
17.90
15.76
9.82
15.93
14.75
71
1.326
FCF / Net incomex
1.120
0.963
0.842
0.906
0.978
0.976
0.987
0.999
1.045
0.898
1.418
0.987
0.977
77
4.28
ROIC%
19.86
18.13
17.45
14.51
12.29
9.29
9.66
10.02
10.82
9.07
5.86
9.66
11.56
60
27.41
Return on equity%
28.99
29.59
27.41
28.37
26.52
25.44
26.14
23.34
22.61
21.69
21.50
23.34
26.33
62
7.70
Return on assets%
22.25
23.34
25.58
26.82
24.91
25.54
27.37
26.60
23.87
21.48
14.82
25.54
25.23
50
18.43
EPS$
31.35
32.98
39.31
40.86
47.88
53.09
54.18
63.12
76.36
91.85
19.65
13.91%
12.26%
—
23.81
EPS growth%
10.44
12.82
9.96
11.46
10.60
12.27
10.76
8.38
7.34
5.67
5.29
8.38
10.52
70
11.59
Bookvalue per sh$
3.81
4.32
5.09
5.94
6.59
7.19
6.89
7.19
7.87
8.71
7.14
5.74%
8.84%
—
17.60
FCF per share$
9.24
10.06
10.58
10.95
10.21
11.35
12.37
11.34
11.29
11.65
19.86
2.67%
1.93%
—
5.18
Dividend per sh$
11.13
10.70
11.67
12.51
10.71
10.01
9.82
8.80
8.91
9.26
15.60
(2.86%)
(2.47%)
—
26.85
Div yield (avg)%
26.57
28.63
28.61
26.21
29.19
31.35
30.98
30.61
28.19
28.82
23.39
30.61
28.72
23
4.56
Payout ratio%
4.80
6.28
7.65
4.79
5.24
2.97
4.86
3.88
3.27
2.70
20.55
3.27
4.79
49
4.386
Shares (diluted)M
3.456
3.226
3.115
3.046
2.680
2.287
2.108
1.879
1.810
1.877
4.543
(6.88%)
(6.15%)
51
26.50
Buyback yield%
23.30
25.61
22.67
25.29
25.54
23.72
22.58
22.48
23.72
25.55
10.38
23.72
23.72
36
0.914
D/E ratiox
2.043
2.219
2.448
2.660
2.625
2.726
3.259
3.205
3.696
4.118
1.311
3.259
2.693
35
122.1
Enterprise value$M
44.51
45.98
48.90
51.69
52.60
54.33
58.21
64.39
62.89
70.32
41.80
5.98%
4.26%
11
61.29
LT debt$M
15.87
14.50
15.79
13.79
12.71
11.62
12.67
11.83
10.96
11.69
112.7
(1.66%)
(2.30%)
40
Revenue
$132.0M
8.15%
1.00×
Cost of revenue
$76.73M
8.09%
0.99×
Operating expenses
$29.55M
8.40%
1.02×
Property and equipment
16.93%
Spread over hurdle
(1.28%)