52.86
Revenue$M
55.65
57.77
59.55
62.07
64.04
66.12
68.72
71.36
72.13
73.98
56.02
2.93%
3.17%
11
25.41
Revenue growth%
25.78
27.71
29.49
27.04
27.67
25.37
26.14
25.98
26.42
24.05
8.59
25.98
26.28
48
3.61
Gross margin%
22.12
20.14
18.46
20.06
17.85
15.85
16.16
18.05
19.17
18.32
4.37
18.05
18.39
21
26.54
Operating margin%
10.68
7.83
6.84
8.11
8.68
7.24
4.55
2.88
4.11
5.65
8.43
4.55
7.04
7
20.25
Net margin%
14.30
12.59
9.75
7.48
6.54
5.21
8.20
9.82
11.85
9.08
17.41
9.08
9.42
20
19.01
P/E ratio (avg)x
12.39
13.03
13.79
13.84
12.54
12.17
11.77
11.62
10.78
11.02
15.78
11.62
12.28
50
21.53
EV/EBITx
25.53
26.14
22.40
23.30
22.17
20.17
22.01
19.11
20.53
18.92
34.17
20.17
22.09
50
21.65
FCF yield (avg)%
5.65
5.14
3.57
3.62
1.64
2.70
0.40
0.93
3.61
1.12
7.29
1.12
3.13
44
3.05
FCF margin%
14.46
12.84
15.01
17.86
19.45
21.12
21.55
19.19
17.78
19.25
4.52
19.25
18.53
30
0.662
FCF / Net incomex
1.575
1.635
1.822
1.690
1.837
1.946
2.034
2.263
2.572
2.613
1.292
2.263
1.891
58
28.89
ROIC%
22.18
19.64
16.74
17.41
18.63
20.69
18.37
17.38
17.24
16.88
20.60
17.38
17.89
57
6.19
Return on equity%
25.22
23.43
24.69
22.50
24.76
23.43
20.82
19.81
20.23
19.27
19.95
20.23
22.97
22
29.58
Return on assets%
18.95
19.36
22.35
25.17
25.51
24.00
21.05
20.53
21.57
19.46
26.75
21.05
21.31
37
0.85
EPS$
1.03
0.96
0.94
0.92
0.97
1.07
1.06
1.05
1.15
1.15
0.91
3.33%
2.24%
—
26.79
EPS growth%
24.07
25.49
23.96
26.25
29.07
27.05
28.98
31.72
31.97
32.12
19.54
31.72
28.01
59
0.71
Bookvalue per sh$
0.71
0.77
0.91
1.00
0.99
1.02
1.05
1.20
1.27
1.51
1.11
8.85%
7.96%
—
0.50
FCF per share$
2.03
2.00
2.27
2.40
2.61
2.86
3.41
3.82
4.29
4.71
1.00
12.55%
10.78%
—
1.22
Dividend per sh$
1.40
1.32
1.40
1.34
1.46
1.44
1.40
1.46
1.30
1.40
1.61
(0.79%)
(0.44%)
—
28.20
Div yield (avg)%
26.08
28.43
28.45
31.17
30.01
30.82
32.33
29.98
31.82
31.55
15.96
31.55
30.42
64
11.26
Payout ratio%
4.04
5.11
3.57
2.47
5.32
5.45
3.89
4.75
2.25
1.91
11.09
3.89
3.96
50
34.78
Shares (diluted)M
55.98
56.78
59.04
70.73
75.44
88.04
100.1
104.6
117.1
117.6
34.52
9.29%
8.86%
66
10.27
Buyback yield%
28.93
31.43
32.98
35.71
35.00
33.54
35.39
32.64
31.29
31.40
29.38
32.64
32.81
28
0.779
D/E ratiox
0.823
0.812
0.768
0.829
0.754
0.768
0.782
0.795
0.775
0.853
1.570
0.782
0.788
13
24.23
Enterprise value$M
100.4
95.38
91.84
100.3
110.7
124.0
134.7
141.6
135.6
156.5
30.46
7.18%
5.57%
19
53.17
LT debt$M
89.39
107.9
118.9
140.3
168.6
202.3
212.9
245.7
287.6
346.0
45.01
15.46%
14.68%
32
Revenue
$73.98M
3.17%
1.00×
Cost of revenue
$48.52M
3.05%
0.99×
Operating expenses
$15.72M
3.58%
1.04×
Property and equipment
17.05%
Spread over hurdle
(1.53%)