58.05
Revenue$M
44.64
45.99
47.90
49.44
49.94
51.39
53.65
55.87
58.00
59.34
60.80
3.51%
3.12%
81
2.03
Revenue growth%
26.57
23.64
22.25
20.41
18.62
17.71
18.59
17.28
16.08
15.73
24.38
17.28
18.61
9
17.60
Gross margin%
22.60
24.02
24.26
22.14
19.48
17.01
19.70
18.55
17.55
15.39
24.38
17.55
19.59
20
25.95
Operating margin%
15.42
16.65
16.35
14.00
11.96
10.75
9.54
11.37
9.86
10.52
12.38
10.52
11.66
87
16.30
Net margin%
29.96
29.96
30.56
29.97
31.03
33.05
32.75
33.23
31.87
32.51
15.64
32.75
31.45
79
7.813
P/E ratio (avg)x
10.18
10.82
10.08
10.40
9.564
9.998
8.795
9.556
9.514
10.55
32.81
9.556
10.04
9
17.78
EV/EBITx
17.46
18.02
15.94
14.68
12.80
12.31
10.80
11.59
9.994
9.584
11.09
10.80
12.56
46
23.28
FCF yield (avg)%
12.61
10.19
7.52
6.38
4.23
3.17
1.69
0.40
1.56
3.33
28.51
1.69
3.78
45
20.11
FCF margin%
13.83
14.19
14.62
14.32
15.46
14.55
13.61
13.21
15.92
15.86
6.20
14.55
14.44
79
1.205
FCF / Net incomex
2.186
2.227
2.284
2.337
2.500
2.627
2.983
3.531
3.827
4.376
0.598
3.531
2.564
58
26.37
ROIC%
25.64
24.74
22.79
25.64
23.18
22.50
20.72
22.95
25.24
23.67
2.01
22.95
23.43
11
9.24
Return on equity%
28.66
26.62
24.37
22.77
22.34
24.99
26.10
25.99
25.52
23.33
4.04
25.52
25.26
42
11.35
Return on assets%
8.51
9.29
9.98
10.94
9.57
6.66
5.36
2.39
0.40
0.40
25.64
2.39
7.58
72
1.30
EPS$
0.55
0.60
0.62
0.58
0.53
0.54
0.51
0.51
0.57
0.53
1.45
0.15%
(0.47%)
—
25.47
EPS growth%
15.99
14.41
14.27
13.92
14.37
16.46
16.85
15.26
16.42
18.95
27.86
16.46
15.63
44
1.32
Bookvalue per sh$
1.65
1.80
1.75
1.94
2.29
2.29
2.59
2.90
2.83
3.00
1.26
5.52%
7.54%
—
0.44
FCF per share$
0.38
0.36
0.41
0.41
0.45
0.42
0.45
0.46
0.52
0.52
0.68
2.98%
2.63%
—
0.37
Dividend per sh$
0.34
0.31
0.33
0.30
0.27
0.27
0.25
0.25
0.23
0.24
0.63
(2.78%)
(4.56%)
—
13.45
Div yield (avg)%
5.19
5.24
3.61
6.17
7.17
7.70
4.75
7.72
10.24
10.38
20.61
7.72
6.67
70
10.85
Payout ratio%
9.73
12.49
12.94
15.26
15.70
17.57
17.94
15.54
17.41
19.67
25.38
17.57
15.62
62
33.61
Shares (diluted)M
46.20
50.91
49.06
47.15
51.09
54.81
55.70
64.48
70.71
81.73
34.27
9.85%
6.48%
94
7.10
Buyback yield%
11.23
13.99
15.65
16.21
19.12
17.06
15.82
18.40
21.15
22.15
22.29
18.40
16.63
9
1.126
D/E ratiox
1.779
1.721
1.728
1.689
1.827
1.833
1.832
2.101
2.359
2.277
1.550
2.101
1.830
32
69.66
Enterprise value$M
38.64
43.18
48.53
55.66
61.12
64.42
72.99
75.47
86.75
85.11
13.92
6.85%
8.54%
25
56.24
LT debt$M
11.16
11.44
12.06
12.59
14.47
15.47
16.16
17.66
19.84
21.90
76.58
8.65%
8.38%
81
Revenue
$59.34M
3.12%
1.00×
Cost of revenue
$29.56M
2.56%
0.95×
Operating expenses
$11.50M
3.78%
1.07×
Property and equipment
17.34%
Goodwill & intangibles
15.57%
Spread over hurdle
21.16%