10.77
Revenue$M
31.39
34.03
37.15
40.34
42.81
46.77
51.06
55.93
59.79
63.95
11.77
8.36%
8.13%
59
2.32
Revenue growth%
14.60
13.92
11.43
10.53
12.15
10.40
8.46
5.81
5.76
6.68
10.28
6.68
10.47
82
7.23
Gross margin%
31.66
30.33
28.18
29.40
29.71
32.26
33.39
36.37
37.65
36.01
25.25
36.01
31.96
83
29.26
Operating margin%
23.68
25.83
26.31
24.99
27.05
27.44
30.07
30.13
28.33
31.05
21.70
30.07
27.25
53
26.77
Net margin%
5.59
7.90
6.21
5.26
5.10
7.74
4.94
4.01
4.70
2.32
24.58
4.70
5.18
72
14.71
P/E ratio (avg)x
23.88
22.97
22.93
26.54
28.37
27.40
31.18
30.71
35.79
38.22
21.13
31.18
27.89
28
7.956
EV/EBITx
19.42
19.67
20.08
19.71
22.07
24.67
26.80
28.02
24.95
25.16
16.16
25.16
23.37
34
23.10
FCF yield (avg)%
21.96
22.72
22.25
19.95
20.49
21.60
22.17
22.09
22.40
24.28
3.69
22.17
22.13
19
11.74
FCF margin%
8.69
6.36
5.83
5.95
3.62
6.02
4.21
5.34
6.77
8.08
16.57
6.02
5.99
82
0.337
FCF / Net incomex
1.593
1.532
1.428
1.651
1.584
1.759
2.003
2.048
2.047
2.204
1.379
2.047
1.705
23
19.96
ROIC%
7.44
4.50
4.39
1.97
0.40
0.40
0.40
0.51
0.40
2.43
4.70
0.40
1.24
34
10.99
Return on equity%
27.65
26.56
29.28
28.27
29.97
32.94
32.88
30.68
31.51
28.87
8.40
31.51
29.63
75
19.08
Return on assets%
15.64
13.24
15.81
12.96
12.39
14.47
12.13
13.20
13.18
15.35
13.02
13.20
13.22
85
4.48
EPS$
4.76
4.90
5.72
6.12
6.38
6.93
7.58
8.73
10.33
11.03
4.76
11.57%
9.28%
—
19.07
EPS growth%
12.83
15.70
18.10
19.47
17.05
14.37
12.13
9.26
10.09
12.97
12.51
12.13
13.67
52
2.26
Bookvalue per sh$
7.24
7.54
8.69
9.03
10.47
10.77
10.83
11.86
13.44
14.97
5.47
7.41%
8.45%
—
3.25
FCF per share$
2.53
2.78
2.83
2.68
2.48
2.41
2.52
2.78
2.55
2.46
2.36
(0.17%)
0.61%
—
2.20
Dividend per sh$
4.21
4.51
4.81
5.55
5.64
6.32
6.79
7.05
7.50
7.90
3.09
6.96%
6.54%
—
29.58
Div yield (avg)%
19.97
17.90
20.03
17.77
15.39
15.19
12.56
10.96
8.82
7.02
28.87
10.96
15.29
33
12.89
Payout ratio%
25.26
26.07
26.82
25.17
27.79
29.35
29.65
32.57
31.39
32.98
27.04
31.39
28.57
95
8.793
Shares (diluted)M
11.40
13.44
14.55
15.06
15.90
18.02
21.19
21.34
21.55
24.11
9.069
8.69%
8.40%
81
2.66
Buyback yield%
15.79
16.41
13.79
11.39
11.04
11.82
13.65
16.56
15.14
12.26
26.77
13.65
13.72
61
1.625
D/E ratiox
2.116
2.073
2.188
2.493
2.396
2.556
2.725
2.695
2.947
3.392
0.303
2.725
2.524
75
57.45
Enterprise value$M
54.84
60.21
60.41
63.30
66.11
63.75
69.34
68.71
75.83
70.40
41.83
1.27%
3.06%
22
21.25
LT debt$M
5.723
6.262
6.706
6.918
7.843
8.990
9.333
10.27
11.42
11.07
3.683
7.14%
8.28%
88
Revenue
$63.95M
8.13%
1.00×
Cost of revenue
$42.24M
8.58%
1.04×
Operating expenses
$13.04M
7.47%
0.94×
Property and equipment
21.39%
Goodwill & intangibles
15.90%
Spread over hurdle
(1.33%)