6.039
Revenue$M
21.30
21.41
21.63
21.33
21.20
21.46
22.14
22.48
22.24
22.39
6.339
1.09%
0.42%
25
23.33
Revenue growth%
20.10
19.03
20.12
21.24
19.59
21.19
23.40
25.28
23.39
22.78
28.62
23.39
21.22
23
12.94
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.18
2.78
2.35
2.17
13.52
2.35
0.40
84
8.73
Operating margin%
27.92
28.06
26.76
24.44
26.35
27.74
30.10
32.79
32.74
35.16
9.32
32.74
27.99
78
29.83
Net margin%
6.16
7.69
5.21
2.73
5.12
2.44
2.30
4.52
3.78
2.82
9.88
2.82
4.15
47
34.26
P/E ratio (avg)x
19.58
21.54
21.93
22.39
21.62
22.93
26.16
26.81
28.53
32.04
22.69
26.81
22.66
72
11.00
EV/EBITx
25.34
27.14
29.20
30.64
32.76
36.64
34.38
33.48
29.47
26.16
24.06
33.48
30.06
64
19.78
FCF yield (avg)%
12.25
13.87
14.55
12.56
11.81
14.76
12.21
13.94
11.73
12.94
3.71
12.94
12.75
38
15.61
FCF margin%
24.36
23.46
26.17
25.39
27.56
28.28
27.25
26.59
25.13
23.87
15.79
26.59
25.78
44
1.086
FCF / Net incomex
0.949
0.877
0.939
0.894
0.992
0.945
0.935
0.935
0.867
0.915
0.830
0.935
0.935
89
7.74
ROIC%
9.73
8.48
7.25
5.68
7.51
7.78
9.51
11.27
11.12
12.27
8.87
11.12
8.99
54
28.42
Return on equity%
24.03
24.75
26.21
25.05
27.19
29.82
27.96
25.32
25.12
23.21
3.51
25.32
25.22
11
3.82
Return on assets%
30.68
29.73
31.03
32.88
30.48
30.49
31.34
29.62
27.44
27.16
21.74
29.62
30.48
75
0.09
EPS$
0.48
0.55
0.56
0.61
0.66
0.75
0.73
0.73
0.84
1.00
0.10
8.59%
8.76%
—
11.86
EPS growth%
15.04
16.39
18.92
20.10
17.14
17.89
15.84
16.16
18.78
18.88
23.90
17.89
17.51
67
0.09
Bookvalue per sh$
0.34
0.39
0.41
0.41
0.41
0.45
0.47
0.53
0.59
0.57
0.26
7.14%
5.85%
—
0.35
FCF per share$
0.73
0.71
0.79
0.75
0.87
1.03
1.03
1.19
1.25
1.25
0.35
7.41%
6.85%
—
0.38
Dividend per sh$
0.15
0.17
0.17
0.18
0.20
0.21
0.22
0.23
0.28
0.28
0.23
6.44%
5.86%
—
27.06
Div yield (avg)%
18.58
20.70
20.18
19.32
17.09
17.01
15.55
17.20
16.67
14.46
22.26
16.67
17.15
69
6.38
Payout ratio%
3.05
0.69
2.34
4.12
6.98
9.20
8.36
6.98
4.14
3.83
24.84
6.98
4.13
52
36.88
Shares (diluted)M
40.94
42.29
37.77
37.75
35.32
36.34
35.74
36.87
35.98
32.06
36.15
(1.92%)
(1.78%)
74
15.09
Buyback yield%
6.56
4.95
2.38
2.66
1.76
2.57
1.49
3.21
3.01
4.95
9.10
3.01
2.84
67
0.431
D/E ratiox
1.114
1.298
1.426
1.542
1.761
2.083
2.092
2.358
2.730
3.063
1.550
2.358
1.922
31
12.96
Enterprise value$M
15.51
15.96
15.78
14.64
13.14
14.29
15.86
17.90
18.30
18.07
3.701
6.58%
0.76%
46
2.412
LT debt$M
20.21
22.22
24.20
24.04
23.07
21.41
21.65
22.99
23.79
24.91
4.391
1.55%
2.96%
10
Revenue
$22.39M
0.42%
1.00×
Cost of revenue
$11.21M
0.25%
0.98×
Operating expenses
$4.181M
0.89%
1.05×
Property and equipment
21.46%
Goodwill & intangibles
13.37%