7.025
Revenue$M
24.52
25.27
25.55
26.64
27.20
27.98
28.32
28.78
30.07
30.30
7.239
2.18%
2.45%
86
15.29
Revenue growth%
12.33
11.66
11.68
13.73
14.03
16.23
13.71
16.16
13.35
15.63
21.88
15.63
13.72
17
18.87
Gross margin%
25.46
25.35
22.92
21.25
23.37
21.57
22.56
19.80
22.58
25.50
10.43
22.56
22.75
7
23.28
Operating margin%
9.29
11.43
9.70
10.03
10.10
11.51
10.00
12.05
9.60
8.50
6.24
10.00
10.02
9
16.63
Net margin%
22.11
21.79
20.37
17.96
18.68
17.42
16.69
18.77
19.05
16.81
15.61
17.42
18.73
6
33.03
P/E ratio (avg)x
20.41
21.98
24.82
28.99
33.29
39.53
38.64
43.10
49.27
50.86
15.33
43.10
35.96
89
13.23
EV/EBITx
21.46
21.12
22.08
21.98
24.74
28.33
27.45
26.98
26.75
25.64
12.50
26.98
25.19
44
27.04
FCF yield (avg)%
1.72
0.40
0.40
0.40
0.40
0.98
1.90
4.36
6.58
7.90
23.94
4.36
1.35
21
17.87
FCF margin%
18.59
20.27
19.64
19.79
21.93
20.96
18.95
21.26
19.90
19.03
22.77
19.90
19.85
75
0.223
FCF / Net incomex
1.527
1.708
2.006
2.112
2.155
2.380
2.768
2.799
2.848
3.007
1.311
2.799
2.267
46
18.66
ROIC%
0.40
0.40
0.40
2.63
4.10
5.70
5.54
5.40
6.18
8.75
28.00
5.70
4.75
68
18.46
Return on equity%
4.63
4.39
2.86
4.02
3.55
4.76
2.07
0.40
0.40
0.40
9.97
0.40
3.20
94
9.73
Return on assets%
31.63
33.04
34.85
32.96
34.56
33.14
34.44
35.18
35.80
33.29
12.83
34.44
33.87
91
2.09
EPS$
3.29
3.63
3.62
3.30
3.56
3.22
2.90
2.83
2.89
3.01
2.17
(3.32%)
0.08%
—
7.34
EPS growth%
18.87
21.35
18.92
17.05
19.90
21.25
19.58
17.64
18.36
16.99
25.84
18.36
18.90
20
3.01
Bookvalue per sh$
0.74
0.70
0.65
0.62
0.62
0.63
0.68
0.66
0.65
0.60
1.12
(0.74%)
(1.62%)
—
0.57
FCF per share$
5.04
5.99
7.11
7.33
7.51
8.57
9.22
9.94
11.00
13.23
1.95
12.01%
11.31%
—
2.06
Dividend per sh$
3.07
3.37
3.57
3.93
4.32
4.84
4.97
4.87
5.30
5.96
2.27
6.63%
7.87%
—
28.52
Div yield (avg)%
7.15
4.15
4.26
5.27
3.41
2.17
1.47
0.40
1.58
0.40
21.74
1.47
2.79
11
4.07
Payout ratio%
19.99
20.31
21.46
21.89
24.04
25.09
26.57
28.10
30.09
30.83
25.55
28.10
24.57
18
9.327
Shares (diluted)M
13.55
15.35
18.03
17.20
19.80
22.68
23.15
23.99
25.77
28.08
9.504
7.24%
8.84%
55
15.91
Buyback yield%
15.95
13.67
11.86
10.63
13.18
11.48
10.87
11.84
12.48
13.64
29.66
11.84
12.17
9
1.107
D/E ratiox
1.182
1.241
1.256
1.296
1.546
1.704
1.707
1.673
1.996
2.245
1.447
1.707
1.609
20
13.99
Enterprise value$M
8.692
7.870
7.045
7.377
7.753
8.132
8.054
8.278
8.219
7.677
12.63
(0.20%)
(2.29%)
51
5.743
LT debt$M
4.030
4.069
3.825
3.457
3.412
2.979
2.610
2.375
2.097
2.155
20.95
(8.78%)
(5.65%)
28
Revenue
$30.30M
2.45%
1.00×
Cost of revenue
$21.21M
2.45%
1.00×
Operating expenses
$5.429M
2.74%
1.03×
Property and equipment
17.74%