28.40
Revenue$M
120.1
126.8
138.0
147.8
158.0
167.7
181.7
190.6
208.3
217.8
30.45
6.63%
6.93%
30
26.32
Revenue growth%
14.53
14.84
14.46
15.94
14.98
15.43
17.31
19.29
18.66
17.58
3.72
17.58
15.69
23
12.82
Gross margin%
25.99
27.83
27.08
29.44
27.38
29.99
29.46
29.31
29.25
26.95
11.20
29.31
28.54
59
4.70
Operating margin%
19.73
20.27
22.75
23.10
25.75
23.75
24.56
23.29
26.24
24.91
24.62
24.56
23.52
75
8.32
Net margin%
3.32
1.93
3.99
2.33
4.37
5.08
3.27
4.02
6.84
5.59
8.16
5.08
4.01
51
16.54
P/E ratio (avg)x
56.81
64.33
75.21
81.66
82.82
98.65
116.3
115.9
123.1
127.1
23.79
116.3
90.74
64
10.10
EV/EBITx
6.805
6.622
5.867
5.227
5.488
6.017
6.342
5.658
5.678
6.256
20.30
6.017
5.942
72
25.80
FCF yield (avg)%
17.87
19.62
19.09
17.71
16.39
16.58
15.78
18.06
19.54
18.67
10.52
18.06
17.97
8
15.63
FCF margin%
7.25
5.02
6.32
4.68
6.01
5.58
3.46
1.53
0.76
0.40
26.39
1.53
4.85
72
1.470
FCF / Net incomex
2.263
2.556
2.760
3.190
3.141
3.559
4.047
4.460
5.137
5.803
1.225
4.460
3.375
47
22.60
ROIC%
13.23
15.60
16.12
15.52
17.88
18.60
16.11
15.65
15.84
16.42
8.30
16.11
15.97
41
15.94
Return on equity%
15.70
17.42
17.07
18.92
18.11
15.24
12.55
15.42
17.05
15.43
11.86
15.42
16.38
87
17.08
Return on assets%
20.11
22.80
23.49
23.75
22.37
23.75
26.48
29.12
27.01
27.68
20.76
27.01
23.75
70
5.05
EPS$
1.94
2.08
1.84
1.76
1.63
1.71
1.54
1.65
1.56
1.68
5.65
0.58%
(0.86%)
—
18.43
EPS growth%
3.87
5.20
7.86
6.43
5.01
7.57
10.49
9.87
11.75
9.36
19.66
9.87
7.72
63
4.80
Bookvalue per sh$
2.71
2.88
3.36
3.43
3.85
3.58
3.57
3.72
3.82
3.95
2.03
0.48%
3.06%
—
3.48
FCF per share$
2.62
2.97
2.94
2.83
3.12
3.05
3.11
3.41
3.40
3.59
2.43
2.82%
4.42%
—
4.35
Dividend per sh$
4.36
4.97
4.71
5.55
5.27
5.67
6.38
6.58
6.65
6.45
2.91
4.13%
3.57%
—
27.69
Div yield (avg)%
29.21
27.80
25.64
23.47
25.90
27.50
29.50
32.07
33.37
35.16
12.04
32.07
28.51
81
14.09
Payout ratio%
13.67
11.93
10.38
8.66
9.42
11.64
9.15
10.71
9.15
10.11
9.69
10.11
10.24
40
45.42
Shares (diluted)M
67.06
78.19
93.04
107.2
119.7
135.0
148.3
161.5
179.3
212.7
46.02
12.18%
12.38%
9
21.38
Buyback yield%
0.50
0.40
0.40
2.46
0.74
0.40
2.34
2.11
0.61
0.40
10.06
0.61
0.55
16
1.076
D/E ratiox
0.326
0.298
0.320
0.344
0.318
0.339
0.325
0.342
0.352
0.329
1.657
0.339
0.328
48
52.49
Enterprise value$M
218.1
233.0
225.2
218.3
236.9
233.0
223.1
231.2
222.0
230.7
213.0
(0.53%)
0.19%
53
241.1
LT debt$M
34.41
33.29
34.71
32.02
33.21
30.53
28.96
31.82
28.23
26.73
136.8
(4.25%)
(2.68%)
64
Revenue
$217.8M
6.93%
1.00×
Cost of revenue
$129.3M
6.73%
0.98×
Operating expenses
$30.48M
8.19%
1.12×
Property and equipment
17.61%