68.43
Revenue$M
25.76
27.49
29.41
32.37
35.87
39.87
42.43
46.40
49.90
54.13
75.74
8.58%
8.47%
81
3.50
Revenue growth%
22.50
24.79
26.63
29.11
26.81
28.33
26.73
27.28
25.81
24.87
15.63
26.73
26.68
5
29.97
Gross margin%
23.27
21.65
21.91
19.80
19.39
21.45
19.25
21.73
23.82
24.29
7.72
21.73
21.69
29
28.37
Operating margin%
10.52
11.97
13.44
12.47
13.72
12.26
9.40
9.67
10.16
7.80
14.51
9.67
11.25
84
14.80
Net margin%
19.81
22.49
23.94
26.23
28.27
29.43
27.49
29.30
31.94
32.75
28.87
29.43
27.88
77
21.25
P/E ratio (avg)x
38.44
38.04
41.70
45.76
47.38
56.41
64.19
77.12
86.56
85.50
30.29
77.12
51.89
45
27.08
EV/EBITx
22.55
24.19
21.66
21.82
19.32
20.80
20.46
17.68
18.12
17.46
24.59
18.12
20.63
43
2.34
FCF yield (avg)%
27.97
28.96
27.28
29.22
26.49
27.87
29.33
29.98
29.25
27.70
8.19
29.25
28.47
39
3.75
FCF margin%
19.60
20.16
21.91
22.95
20.29
18.48
16.11
18.24
15.35
12.97
25.05
16.11
19.04
25
0.649
FCF / Net incomex
2.430
2.797
2.771
3.089
3.534
3.601
4.035
4.585
4.850
4.987
0.951
4.585
3.568
65
7.25
ROIC%
2.14
0.78
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
7.27
0.40
0.40
18
28.05
Return on equity%
10.84
10.01
8.80
6.49
8.88
5.94
6.45
8.47
5.96
5.16
12.74
5.96
7.48
79
23.68
Return on assets%
17.43
18.17
20.58
20.96
20.85
21.94
20.23
18.89
18.98
16.94
9.15
18.98
19.60
26
0.77
EPS$
0.56
0.56
0.55
0.60
0.67
0.70
0.68
0.64
0.59
0.64
0.83
(0.82%)
2.27%
—
20.42
EPS growth%
21.72
19.26
18.27
17.53
17.45
15.27
17.45
18.28
19.72
18.15
16.31
18.15
18.21
56
0.98
Bookvalue per sh$
0.94
1.02
1.13
1.16
1.24
1.24
1.33
1.20
1.24
1.31
1.17
1.02%
2.78%
—
0.30
FCF per share$
0.41
0.46
0.49
0.52
0.58
0.61
0.68
0.64
0.70
0.78
0.25
6.11%
5.81%
—
0.82
Dividend per sh$
1.44
1.54
1.76
1.82
1.83
1.92
2.16
2.18
2.49
2.55
1.13
6.86%
6.21%
—
23.76
Div yield (avg)%
5.37
6.27
5.70
6.80
7.55
7.34
7.17
10.07
9.82
9.94
2.41
9.82
7.26
92
5.70
Payout ratio%
14.97
12.80
13.78
15.77
17.83
15.04
12.71
13.25
15.23
13.82
28.29
13.82
14.39
37
71.34
Shares (diluted)M
68.16
60.70
68.13
69.51
75.17
83.05
82.39
87.71
90.70
89.91
71.73
3.65%
3.12%
65
29.68
Buyback yield%
20.97
23.32
23.59
22.88
25.19
23.02
24.73
22.90
24.87
22.87
4.43
23.02
23.17
22
0.126
D/E ratiox
0.513
0.567
0.547
0.527
0.569
0.588
0.631
0.598
0.556
0.516
0.790
0.588
0.561
73
66.05
Enterprise value$M
70.55
76.46
86.95
89.53
96.83
108.2
126.4
123.9
134.4
134.4
10.20
6.78%
6.70%
25
40.18
LT debt$M
38.97
40.01
39.68
41.43
46.25
55.02
62.49
69.92
70.85
75.55
69.17
10.31%
8.27%
79
Revenue
$54.13M
8.47%
1.00×
Cost of revenue
$31.29M
8.18%
0.97×
Operating expenses
$6.555M
9.51%
1.10×
Property and equipment
16.27%
Spread over hurdle
(1.10%)