7.683
Revenue$M
81.67
82.06
86.11
87.96
91.99
94.15
95.19
96.41
97.33
7.948
8.872
2.05%
2.39%
23
6.02
Revenue growth%
21.64
18.92
17.95
15.04
18.00
16.08
13.55
13.04
15.76
23.99
23.48
15.76
17.02
78
6.49
Gross margin%
13.62
11.11
12.87
11.21
9.63
10.89
11.44
9.52
10.34
7.81
23.96
10.34
11.16
21
3.67
Operating margin%
3.32
0.81
3.40
4.63
2.05
3.10
2.84
4.78
1.97
13.68
16.49
2.84
2.97
80
5.90
Net margin%
27.10
29.15
30.79
30.42
33.31
36.30
35.29
33.25
32.57
25.46
19.05
33.31
31.68
14
8.384
P/E ratio (avg)x
35.77
32.34
32.20
29.06
31.49
33.80
31.11
34.17
32.96
29.97
12.42
32.96
32.65
54
8.615
EV/EBITx
15.59
16.50
19.49
21.83
21.48
21.16
22.90
25.60
28.44
9.028
24.73
22.90
21.32
86
26.93
FCF yield (avg)%
21.08
20.76
20.80
22.82
21.47
21.36
22.37
21.76
19.49
2.88
3.15
21.47
21.22
40
7.87
FCF margin%
28.35
29.40
28.98
30.51
27.71
25.14
26.89
25.89
23.93
23.03
23.18
25.89
27.30
43
1.266
FCF / Net incomex
1.980
2.080
2.034
2.399
2.564
2.913
2.960
3.380
4.048
1.069
0.220
2.960
2.481
67
13.94
ROIC%
11.68
10.03
12.95
10.32
9.24
6.49
7.26
8.15
9.04
25.19
22.94
8.15
9.14
25
15.49
Return on equity%
18.36
15.36
16.71
14.75
16.66
16.50
15.48
15.64
14.94
24.60
5.13
15.64
16.07
78
10.72
Return on assets%
5.25
7.02
7.79
7.74
8.94
7.99
5.19
4.56
4.55
29.38
14.14
5.19
6.64
37
5.37
EPS$
7.21
8.15
7.91
8.69
9.29
9.76
9.89
9.88
11.36
5.57
6.37
5.50%
3.36%
—
8.95
EPS growth%
9.81
9.82
11.76
13.02
14.01
15.04
17.28
16.24
18.62
5.27
21.45
16.24
13.52
65
10.64
Bookvalue per sh$
1.70
1.72
1.62
1.81
1.65
1.58
1.69
1.84
2.08
8.88
8.57
2.78%
1.75%
—
5.60
FCF per share$
10.84
11.41
11.34
12.36
12.55
12.13
12.72
13.06
13.64
10.70
12.61
1.99%
3.21%
—
3.33
Dividend per sh$
2.27
2.09
2.07
2.19
2.34
2.06
1.97
1.92
2.09
12.10
12.63
(0.98%)
(1.26%)
—
24.54
Div yield (avg)%
27.00
29.78
27.20
27.33
24.75
27.06
28.88
29.37
27.37
22.80
9.54
27.37
27.27
71
27.49
Payout ratio%
32.06
30.49
33.28
34.87
37.58
39.40
41.46
39.25
39.80
19.80
26.27
39.40
36.22
87
6.038
Shares (diluted)M
4.270
4.493
4.192
4.307
3.854
3.675
3.304
2.851
2.637
5.833
6.017
(9.35%)
(3.87%)
43
10.94
Buyback yield%
9.40
7.14
4.95
4.05
6.66
7.92
5.37
8.02
8.16
20.38
24.93
7.92
7.53
37
1.014
D/E ratiox
0.819
0.756
0.699
0.767
0.817
0.801
0.842
0.913
0.837
1.544
0.154
0.837
0.818
7
66.21
Enterprise value$M
65.88
65.10
72.27
83.54
91.84
105.6
109.5
121.2
142.1
11.51
72.98
11.22%
9.97%
34
99.48
LT debt$M
141.4
134.2
155.1
171.6
162.1
183.0
190.7
186.9
192.1
95.25
32.88
2.28%
5.18%
26
Revenue
$97.33M
2.39%
1.00×
Cost of revenue
$47.79M
2.48%
1.01×
Operating expenses
$21.02M
2.23%
0.98×
Cash and investments
17.13%
Property and equipment
16.92%