19.37
Revenue$M
71.34
72.29
75.37
75.65
76.98
79.80
79.59
81.25
84.47
85.12
20.74
2.03%
1.82%
78
20.78
Revenue growth%
21.66
21.37
22.23
19.59
18.84
18.17
19.65
19.87
22.42
21.49
21.96
19.87
20.62
71
17.81
Gross margin%
21.53
20.20
22.18
21.85
19.06
19.56
21.75
22.35
23.85
22.42
7.10
22.35
21.80
60
24.23
Operating margin%
6.35
8.41
8.76
5.90
3.17
3.43
4.81
7.65
8.32
9.09
12.02
7.65
7.00
9
4.86
Net margin%
35.43
32.92
31.62
34.22
36.85
37.33
35.29
36.68
37.17
35.59
7.34
36.68
35.51
47
33.29
P/E ratio (avg)x
41.01
45.82
50.23
53.74
60.28
67.97
68.54
77.30
84.43
81.29
15.38
77.30
64.13
5
24.77
EV/EBITx
35.10
39.88
39.16
39.92
43.68
42.45
43.62
47.31
45.07
44.51
20.17
44.51
43.04
83
25.67
FCF yield (avg)%
30.79
29.52
27.80
27.26
28.38
29.58
27.09
26.85
25.30
27.92
16.82
27.09
27.86
60
5.90
FCF margin%
0.40
0.40
1.99
2.98
2.92
2.21
2.45
4.40
2.46
1.17
12.99
2.45
2.33
64
0.529
FCF / Net incomex
0.381
0.389
0.417
0.457
0.481
0.521
0.547
0.577
0.588
0.546
0.640
0.547
0.501
17
13.96
ROIC%
33.50
32.66
32.09
32.94
35.39
37.01
39.15
38.12
39.81
40.99
17.97
39.15
36.20
88
23.36
Return on equity%
14.01
13.32
12.84
15.06
15.73
14.24
14.38
16.49
17.28
15.87
6.82
15.87
14.72
30
28.90
Return on assets%
22.48
25.47
23.62
24.91
24.97
27.23
28.81
27.31
28.54
30.66
18.30
28.54
26.35
84
0.93
EPS$
1.24
1.44
1.48
1.55
1.80
2.07
2.00
2.36
2.25
2.57
1.01
7.43%
7.97%
—
19.70
EPS growth%
13.75
13.65
15.16
15.37
17.68
15.76
15.48
16.77
14.88
16.08
29.30
15.76
15.43
71
0.49
Bookvalue per sh$
0.29
0.30
0.29
0.30
0.28
0.27
0.25
0.23
0.25
0.25
0.58
(2.43%)
(3.07%)
—
0.67
FCF per share$
0.53
0.56
0.55
0.55
0.54
0.57
0.63
0.60
0.65
0.60
0.91
2.10%
2.43%
—
0.60
Dividend per sh$
1.05
1.14
1.31
1.38
1.44
1.48
1.67
2.01
2.03
2.37
0.55
10.46%
10.46%
—
22.29
Div yield (avg)%
9.51
10.30
11.81
14.13
11.49
9.56
7.72
9.36
6.74
4.52
21.87
7.72
9.53
38
24.30
Payout ratio%
23.79
26.63
26.42
24.41
22.67
22.82
24.66
25.83
26.56
25.06
23.56
25.06
24.86
51
26.26
Shares (diluted)M
22.83
23.99
23.03
22.65
24.18
21.43
19.14
20.20
21.83
20.21
27.14
(3.52%)
(2.06%)
45
28.10
Buyback yield%
8.46
9.85
12.03
10.94
12.20
14.65
12.31
11.05
8.81
10.24
21.78
11.05
11.00
26
0.837
D/E ratiox
1.347
1.557
1.571
1.694
1.949
1.890
1.976
1.997
2.121
2.109
1.107
1.997
1.920
7
22.61
Enterprise value$M
35.89
41.11
45.37
46.58
52.14
48.01
45.98
51.67
53.79
59.74
83.62
2.76%
4.43%
53
60.95
LT debt$M
104.6
99.43
102.2
116.0
109.9
112.2
124.2
118.3
121.9
133.0
81.92
3.89%
3.92%
68
Revenue
$85.12M
1.82%
1.00×
Cost of revenue
$39.46M
1.49%
0.97×
Operating expenses
$20.46M
2.29%
1.05×
Property and equipment
14.96%