23.81
Revenue$M
144.9
155.9
169.1
179.0
192.4
211.0
231.3
246.0
263.9
281.0
26.31
7.87%
7.68%
26
20.95
Revenue growth%
6.60
3.64
4.61
2.37
1.95
4.13
2.30
2.95
4.76
3.35
3.08
3.35
3.49
20
9.69
Gross margin%
2.83
1.09
2.25
0.40
0.40
0.40
0.94
1.62
0.40
0.40
2.93
0.40
0.67
85
19.14
Operating margin%
14.38
12.36
12.48
12.58
11.30
13.05
13.39
15.34
15.78
14.95
10.28
14.95
13.22
6
8.52
Net margin%
21.18
21.11
20.79
21.17
19.25
16.57
15.98
16.53
16.08
15.59
20.82
16.08
17.91
41
22.28
P/E ratio (avg)x
44.71
45.29
48.48
45.38
47.66
48.37
55.96
64.95
70.68
79.23
31.18
64.95
48.43
57
33.30
EV/EBITx
24.79
28.24
27.61
30.82
29.89
32.37
34.76
34.52
39.15
45.65
13.27
34.76
31.60
63
10.32
FCF yield (avg)%
19.91
21.26
18.56
18.08
20.08
18.33
20.60
18.59
20.76
22.64
9.39
20.60
19.99
6
8.19
FCF margin%
10.08
7.89
6.55
8.83
8.08
10.93
11.53
9.74
9.68
9.70
28.40
9.74
9.69
65
1.259
FCF / Net incomex
1.482
1.692
1.852
2.136
2.309
2.634
2.838
2.986
3.541
3.700
0.140
2.986
2.471
24
10.14
ROIC%
23.17
23.01
25.69
24.01
25.38
24.00
21.18
18.38
21.20
19.29
7.07
21.18
23.09
71
8.81
Return on equity%
1.23
3.09
0.40
0.40
2.90
0.43
0.40
2.39
4.58
5.40
3.71
2.39
1.81
72
12.69
Return on assets%
20.59
20.17
22.89
25.10
27.42
27.60
24.74
26.31
28.51
27.25
24.35
27.25
25.70
48
0.92
EPS$
0.37
0.35
0.33
0.35
0.34
0.34
0.37
0.39
0.43
0.49
0.98
7.65%
3.05%
—
20.01
EPS growth%
7.87
10.47
12.13
14.66
14.19
14.31
16.05
14.80
17.20
17.27
13.57
16.05
14.49
65
1.65
Bookvalue per sh$
1.29
1.14
1.18
1.06
1.05
1.06
1.13
1.18
1.25
1.22
2.11
3.08%
(1.70%)
—
0.31
FCF per share$
1.45
1.46
1.36
1.37
1.49
1.44
1.51
1.69
1.52
1.64
1.03
1.98%
1.25%
—
2.01
Dividend per sh$
3.23
3.70
4.09
4.66
5.37
5.97
5.99
7.07
7.56
7.39
1.94
6.60%
9.92%
—
5.09
Div yield (avg)%
21.09
18.90
16.28
15.68
15.68
18.52
17.18
19.79
18.05
17.51
8.80
18.05
17.78
40
11.00
Payout ratio%
23.28
21.15
23.56
24.66
24.38
21.92
24.14
21.93
21.60
23.91
21.38
21.93
23.42
70
37.14
Shares (diluted)M
33.10
28.10
24.89
25.69
21.96
22.98
23.60
23.67
25.16
24.87
38.49
2.52%
(3.84%)
79
24.60
Buyback yield%
28.09
28.28
27.24
26.52
28.50
28.73
26.07
26.51
28.31
30.15
6.32
28.31
28.18
19
1.266
D/E ratiox
0.606
0.647
0.686
0.678
0.646
0.686
0.725
0.670
0.725
0.706
0.108
0.706
0.682
86
139.8
Enterprise value$M
230.1
227.4
219.1
222.2
238.0
225.6
205.6
185.8
194.9
179.6
31.66
(5.47%)
(1.24%)
36
219.9
LT debt$M
17.56
18.26
21.12
24.21
25.75
30.88
35.70
35.73
36.68
35.99
104.3
6.93%
9.30%
61
Revenue
$281.0M
7.68%
1.00×
Cost of revenue
$169.2M
7.63%
1.00×
Operating expenses
$60.77M
8.56%
1.08×
Property and equipment
17.80%
Goodwill & intangibles
14.74%