51.84
Revenue$M
63.83
67.21
70.56
74.30
76.56
81.16
84.18
86.40
89.70
57.25
55.76
3.84%
4.24%
41
20.79
Revenue growth%
10.08
12.96
12.86
14.67
12.93
10.55
11.37
12.73
10.81
3.30
27.59
11.37
12.05
93
28.41
Gross margin%
11.73
11.94
10.83
9.01
7.01
5.10
4.68
3.71
1.84
12.85
25.26
4.68
8.01
88
24.34
Operating margin%
13.75
10.80
11.84
13.88
11.71
11.70
8.80
11.31
8.51
6.04
19.65
11.31
11.70
11
29.41
Net margin%
15.81
13.58
11.65
13.61
10.89
8.26
11.11
12.23
11.91
20.82
11.93
11.11
12.07
26
22.93
P/E ratio (avg)x
18.39
19.11
20.07
21.30
23.01
22.88
21.66
22.69
21.97
14.35
8.446
22.69
21.48
75
21.94
EV/EBITx
25.05
27.58
28.01
27.17
27.71
26.79
24.87
24.62
24.88
18.01
24.94
24.88
26.98
12
20.30
FCF yield (avg)%
13.61
14.93
16.88
16.72
18.05
15.07
13.33
12.83
10.69
16.75
14.15
13.33
14.95
91
13.50
FCF margin%
20.22
20.42
19.66
18.44
15.85
14.11
13.60
13.56
14.67
23.61
10.57
14.11
16.78
88
0.891
FCF / Net incomex
1.238
1.233
1.076
1.132
1.108
1.148
1.073
0.917
0.846
1.284
1.244
1.073
1.120
7
11.87
ROIC%
26.43
26.31
25.16
22.30
24.06
24.71
26.02
27.87
26.98
20.92
27.36
26.02
25.74
73
3.73
Return on equity%
14.69
15.81
14.80
13.65
10.91
7.92
10.40
9.14
11.58
4.96
2.37
10.40
12.62
73
19.35
Return on assets%
22.72
22.34
23.83
21.46
24.11
26.38
28.52
27.21
24.50
12.09
11.32
26.38
23.97
71
0.35
EPS$
0.15
0.15
0.15
0.17
0.18
0.19
0.19
0.22
0.24
0.37
0.37
7.27%
5.47%
—
8.67
EPS growth%
14.65
16.82
17.14
16.29
17.74
17.52
17.94
18.59
17.52
6.37
19.79
17.74
17.33
9
0.14
Bookvalue per sh$
0.26
0.26
0.29
0.28
0.30
0.31
0.35
0.34
0.31
0.08
0.09
1.72%
3.03%
—
0.27
FCF per share$
0.25
0.25
0.25
0.25
0.29
0.33
0.35
0.36
0.36
0.18
0.18
7.46%
6.92%
—
0.21
Dividend per sh$
0.35
0.40
0.43
0.50
0.53
0.61
0.62
0.70
0.71
0.19
0.12
7.56%
10.07%
—
28.82
Div yield (avg)%
18.59
19.40
17.06
17.99
19.00
21.08
18.22
18.90
20.84
18.19
6.59
19.00
18.74
53
12.87
Payout ratio%
20.80
20.93
19.83
18.70
18.61
19.99
20.26
21.11
19.99
18.31
9.21
19.99
20.13
26
76.71
Shares (diluted)M
131.4
128.4
124.9
142.0
144.2
161.4
160.3
153.0
151.2
79.75
77.62
1.26%
4.10%
61
22.26
Buyback yield%
7.50
7.83
7.50
7.31
6.33
6.85
4.08
4.49
4.21
3.37
10.16
4.49
7.08
18
1.506
D/E ratiox
1.180
1.252
1.309
1.212
1.371
1.507
1.456
1.514
1.616
0.775
0.920
1.507
1.340
55
57.27
Enterprise value$M
82.24
94.77
98.87
105.3
126.4
124.8
142.0
153.1
170.9
21.29
44.38
10.16%
10.22%
38
61.69
LT debt$M
28.00
31.51
33.80
33.20
39.65
41.01
43.22
49.06
53.97
24.04
31.28
10.20%
8.35%
15
Revenue
$89.70M
4.24%
1.00×
Cost of revenue
$56.53M
4.29%
1.01×
Operating expenses
$18.73M
3.83%
0.96×
Property and equipment
17.40%
Goodwill & intangibles
16.33%
Spread over hurdle
(6.50%)