47.35
Revenue$M
86.99
91.82
97.13
102.2
105.9
114.1
120.1
126.5
134.3
141.8
50.09
6.00%
5.67%
86
12.79
Revenue growth%
10.69
8.14
5.98
4.60
2.50
5.04
4.21
5.76
2.95
3.24
24.30
4.21
4.82
14
28.95
Gross margin%
29.62
30.82
31.25
32.41
32.46
32.65
32.31
30.71
32.63
30.69
4.70
32.31
31.78
93
21.81
Operating margin%
7.42
5.66
5.05
4.20
6.46
8.55
6.41
7.82
5.26
4.56
17.85
6.41
6.04
14
7.17
Net margin%
27.90
26.75
25.16
27.13
24.49
26.63
28.06
26.70
28.84
28.64
12.68
28.06
26.94
44
34.32
P/E ratio (avg)x
36.21
39.90
38.76
38.81
42.26
45.73
47.49
43.08
48.08
48.61
13.34
47.49
42.67
10
7.315
EV/EBITx
17.54
20.54
23.95
24.46
26.39
29.66
33.13
37.89
37.42
40.08
25.14
37.42
28.03
49
9.47
FCF yield (avg)%
18.56
17.17
18.80
20.17
19.43
20.19
17.39
17.41
19.90
19.53
25.49
19.53
19.12
34
29.46
FCF margin%
18.04
16.53
14.83
13.93
16.55
17.49
14.94
14.97
12.67
10.29
3.54
14.94
14.96
13
1.458
FCF / Net incomex
0.321
0.362
0.350
0.353
0.351
0.407
0.421
0.426
0.416
0.405
1.705
0.416
0.383
71
7.11
ROIC%
14.31
12.57
13.82
16.52
18.49
19.36
20.36
22.47
22.38
20.92
13.39
20.92
18.92
35
24.46
Return on equity%
24.57
25.29
23.98
22.03
22.61
24.54
26.00
27.76
30.60
31.25
16.25
27.76
24.93
43
24.38
Return on assets%
24.41
22.80
22.89
22.63
21.65
24.12
25.12
23.95
25.44
23.56
27.11
24.12
23.75
8
1.95
EPS$
0.49
0.53
0.52
0.54
0.52
0.56
0.54
0.51
0.57
0.57
2.17
2.06%
1.72%
—
16.66
EPS growth%
15.45
12.89
12.08
9.69
8.35
9.27
11.42
12.44
11.90
13.95
7.22
11.90
11.99
17
0.68
Bookvalue per sh$
0.73
0.77
0.70
0.68
0.74
0.73
0.69
0.76
0.80
0.83
1.04
2.43%
1.71%
—
2.11
FCF per share$
1.08
1.09
1.13
1.18
1.12
1.16
1.12
1.14
1.00
0.90
1.37
(4.32%)
(3.01%)
—
0.69
Dividend per sh$
0.80
0.76
0.84
0.81
0.77
0.88
0.92
1.06
1.20
1.31
1.00
11.04%
4.68%
—
29.86
Div yield (avg)%
19.77
19.30
21.82
22.05
24.88
23.50
21.56
21.09
20.12
22.92
13.22
21.56
21.69
94
15.63
Payout ratio%
6.71
7.40
9.49
8.20
9.35
8.41
8.99
9.22
10.81
10.26
15.94
9.22
9.10
27
38.42
Shares (diluted)M
36.24
35.57
39.01
43.38
47.10
47.24
43.80
48.42
48.54
54.04
38.48
2.79%
2.93%
77
19.15
Buyback yield%
18.19
18.50
17.56
20.29
20.77
21.54
20.08
17.34
18.97
17.21
25.27
18.97
18.74
21
0.916
D/E ratiox
0.300
0.311
0.326
0.317
0.362
0.369
0.346
0.353
0.345
0.369
1.343
0.353
0.346
94
15.83
Enterprise value$M
97.86
117.4
142.3
156.2
179.2
183.0
198.2
233.6
271.8
326.9
88.96
12.77%
13.57%
90
40.83
LT debt$M
94.83
91.47
104.6
114.0
130.4
149.0
157.9
154.9
152.9
163.5
66.33
4.63%
7.05%
34
Revenue
$141.8M
5.67%
1.00×
Cost of revenue
$82.77M
5.81%
1.01×
Operating expenses
$28.47M
5.46%
0.98×
Property and equipment
19.52%
Goodwill & intangibles
17.68%