19.60
Revenue$M
37.42
39.37
41.09
42.88
44.78
46.40
48.34
51.29
53.42
55.79
21.14
4.50%
4.59%
38
19.66
Revenue growth%
7.80
10.21
8.17
10.27
8.17
8.55
7.12
6.15
4.26
4.19
12.87
6.15
7.99
56
9.15
Gross margin%
6.84
4.05
5.01
3.99
4.87
4.88
3.34
5.83
4.49
1.82
23.61
4.49
4.68
68
22.50
Operating margin%
0.82
0.56
1.61
2.56
1.01
1.94
0.40
0.40
2.33
1.98
20.67
1.94
1.31
15
20.79
Net margin%
16.46
15.94
16.41
18.25
19.08
18.11
19.84
17.78
18.62
16.56
7.32
18.11
17.94
67
14.61
P/E ratio (avg)x
20.98
20.34
22.46
23.69
22.81
22.66
23.71
23.78
22.25
21.24
10.95
22.66
22.56
91
25.07
EV/EBITx
28.15
29.27
28.69
29.29
32.90
32.44
36.77
36.59
40.66
43.66
29.33
36.77
32.67
31
17.57
FCF yield (avg)%
7.03
5.30
2.55
4.28
5.54
2.79
4.78
2.21
1.43
1.08
12.90
2.21
3.53
85
11.13
FCF margin%
3.48
5.96
7.26
8.08
8.75
10.83
8.20
7.54
5.52
8.41
13.72
8.20
7.81
27
0.922
FCF / Net incomex
1.340
1.266
1.370
1.421
1.516
1.567
1.690
1.878
2.119
2.121
0.203
1.878
1.541
70
25.27
ROIC%
9.83
7.20
9.27
11.46
12.31
14.78
11.93
11.90
11.67
9.12
6.46
11.90
11.56
43
9.84
Return on equity%
6.67
5.49
3.59
2.10
0.40
1.06
1.89
3.81
4.17
6.75
19.29
3.81
3.70
40
18.89
Return on assets%
16.89
17.26
17.96
16.61
14.58
14.49
14.39
12.43
11.02
12.86
15.34
12.86
14.54
31
0.46
EPS$
1.08
1.08
1.06
0.96
0.90
0.97
1.07
1.15
1.18
1.23
0.49
6.41%
2.11%
—
24.73
EPS growth%
4.70
3.77
5.80
6.30
5.77
3.18
0.57
0.40
2.97
5.32
16.25
2.97
4.23
46
1.23
Bookvalue per sh$
1.40
1.61
1.62
1.81
2.03
2.40
2.30
2.27
2.69
2.92
1.12
7.57%
8.85%
—
1.13
FCF per share$
1.07
0.97
0.96
0.88
0.92
0.89
0.77
0.71
0.71
0.71
0.29
(4.98%)
(3.83%)
—
1.17
Dividend per sh$
0.23
0.24
0.21
0.22
0.23
0.24
0.24
0.21
0.23
0.21
0.94
(2.21%)
(0.97%)
—
19.13
Div yield (avg)%
14.52
15.70
14.34
14.30
14.12
12.45
14.75
14.13
12.61
13.99
9.41
13.99
14.22
51
5.46
Payout ratio%
22.72
25.66
27.97
27.54
27.29
27.64
24.96
25.51
24.31
23.40
13.21
24.96
25.58
48
15.58
Shares (diluted)M
16.08
17.33
17.20
17.66
18.91
20.56
19.72
19.26
18.68
20.34
15.62
1.47%
2.86%
37
15.16
Buyback yield%
15.00
14.64
12.75
12.92
11.00
12.57
14.65
16.43
14.26
15.64
24.54
14.65
14.45
14
1.683
D/E ratiox
0.438
0.437
0.412
0.455
0.500
0.441
0.387
0.366
0.369
0.385
1.102
0.385
0.425
73
46.23
Enterprise value$M
64.06
73.01
73.40
78.83
80.53
85.20
89.84
99.63
95.76
99.78
35.25
4.38%
5.10%
50
5.428
LT debt$M
97.62
96.86
92.54
110.0
106.4
108.7
118.2
119.1
126.9
147.1
4.588
6.69%
5.48%
11
Revenue
$55.79M
4.59%
1.00×
Cost of revenue
$38.36M
4.57%
1.00×
Operating expenses
$12.05M
4.16%
0.96×
Property and equipment
21.62%
Spread over hurdle
(7.58%)