7.411
Revenue$M
13.01
14.05
14.84
15.64
16.79
17.84
18.59
19.35
21.01
22.43
7.774
5.96%
6.11%
45
5.18
Revenue growth%
19.33
17.92
17.47
14.49
17.24
19.68
21.34
18.68
18.10
18.97
24.58
18.97
18.39
59
18.90
Gross margin%
18.62
18.61
18.75
20.11
19.20
20.55
22.20
21.22
18.77
16.47
11.67
20.55
18.98
12
25.45
Operating margin%
6.76
4.55
7.13
8.22
6.35
3.99
4.76
4.48
2.03
4.47
5.22
4.47
4.65
42
28.07
Net margin%
33.43
32.47
31.49
33.11
34.12
32.41
34.48
35.55
34.65
33.89
27.86
34.48
33.66
33
34.91
P/E ratio (avg)x
17.63
17.66
17.03
16.33
14.66
15.77
16.87
17.32
16.37
17.48
23.66
16.87
16.95
60
9.707
EV/EBITx
33.68
40.29
41.57
47.50
53.95
62.76
74.83
79.61
81.88
87.69
34.04
79.61
58.35
63
28.11
FCF yield (avg)%
22.80
23.81
21.38
23.01
23.74
25.46
26.49
25.62
23.22
22.28
13.67
25.46
23.48
16
29.20
FCF margin%
27.61
28.28
28.28
27.00
29.00
28.41
27.08
25.52
28.40
27.32
12.30
27.32
27.95
71
1.780
FCF / Net incomex
0.812
0.724
0.763
0.828
0.807
0.876
0.791
0.866
0.933
0.894
1.647
0.876
0.820
27
27.90
ROIC%
22.92
20.51
19.50
18.30
16.43
17.64
16.10
13.35
15.99
14.64
9.99
15.99
17.03
80
5.58
Return on equity%
23.76
24.16
26.91
25.70
27.36
26.83
26.05
24.43
22.72
23.11
4.00
24.43
25.07
77
28.68
Return on assets%
31.03
29.80
28.35
26.06
28.31
25.98
24.53
27.52
24.52
27.35
9.48
25.98
27.43
54
1.05
EPS$
0.50
0.54
0.51
0.58
0.67
0.69
0.77
0.79
0.81
0.81
1.12
4.11%
4.87%
—
22.67
EPS growth%
32.06
29.89
30.25
31.56
33.57
35.09
34.41
31.94
29.43
28.56
15.76
31.94
31.75
68
1.12
Bookvalue per sh$
1.33
1.39
1.32
1.40
1.43
1.33
1.36
1.19
1.07
1.02
0.66
(6.56%)
(1.71%)
—
0.77
FCF per share$
1.18
1.28
1.28
1.30
1.41
1.48
1.70
1.75
1.79
1.96
0.25
6.80%
6.10%
—
1.04
Dividend per sh$
0.30
0.29
0.27
0.27
0.29
0.30
0.29
0.29
0.31
0.32
0.77
1.46%
1.16%
—
22.46
Div yield (avg)%
0.79
1.34
2.43
4.77
6.68
5.25
5.02
5.93
4.35
3.81
10.28
5.02
4.56
29
16.39
Payout ratio%
0.40
1.00
0.40
2.29
4.28
4.87
5.45
4.42
7.03
7.03
15.17
5.45
4.35
50
5.837
Shares (diluted)M
6.485
6.881
7.419
8.038
7.557
7.679
7.994
8.693
9.693
10.55
5.909
6.89%
5.86%
44
27.54
Buyback yield%
16.52
15.54
14.75
13.81
13.59
13.64
12.00
13.96
11.53
10.12
7.23
12.00
13.73
51
0.300
D/E ratiox
1.108
1.045
1.009
0.901
0.883
0.896
0.896
0.954
0.949
0.976
0.189
0.949
0.952
29
15.65
Enterprise value$M
9.268
9.053
9.411
9.631
10.58
12.06
11.96
13.19
13.61
13.37
8.721
4.78%
3.12%
63
10.64
LT debt$M
20.57
22.33
25.46
30.46
34.18
37.93
44.39
47.42
51.67
59.22
15.34
11.62%
12.67%
53
Revenue
$22.43M
6.11%
1.00×
Cost of revenue
$15.61M
6.48%
1.04×
Operating expenses
$4.146M
5.15%
0.91×
Property and equipment
16.20%
Spread over hurdle
(2.75%)