63.52
Revenue$M
97.69
97.41
98.41
99.50
98.68
97.51
95.64
98.13
99.58
99.46
66.07
0.16%
0.42%
63
21.95
Revenue growth%
7.23
5.97
4.24
1.57
0.76
1.42
0.40
0.40
2.35
5.18
27.37
1.42
1.96
85
7.59
Gross margin%
8.51
11.09
10.90
10.00
8.11
9.95
12.58
10.18
12.76
15.72
10.74
12.58
10.54
91
3.38
Operating margin%
0.40
0.40
0.40
0.40
0.40
3.15
3.84
4.14
4.57
5.41
5.72
4.14
1.78
9
16.86
Net margin%
13.32
11.51
12.76
12.21
13.77
14.91
12.60
10.32
9.68
7.48
9.84
10.32
12.41
32
35.02
P/E ratio (avg)x
37.27
40.53
41.89
41.98
36.31
38.22
41.13
37.14
34.85
31.65
30.86
37.14
37.74
57
36.13
EV/EBITx
19.83
18.58
19.37
18.10
20.26
21.90
23.13
21.32
20.87
22.54
10.72
21.90
20.57
90
10.34
FCF yield (avg)%
12.58
12.09
14.28
11.49
11.27
12.78
15.08
15.70
16.56
18.09
19.81
15.70
13.53
32
7.40
FCF margin%
14.63
13.43
15.73
14.29
16.85
14.14
16.00
17.96
19.75
18.56
20.00
17.96
15.86
34
1.008
FCF / Net incomex
0.507
0.510
0.563
0.522
0.537
0.566
0.499
0.462
0.409
0.367
1.784
0.462
0.508
42
6.06
ROIC%
9.65
7.22
9.04
8.56
9.90
9.24
11.09
11.18
12.46
10.75
17.92
11.09
9.77
23
21.35
Return on equity%
8.96
11.88
9.60
8.08
7.21
5.87
8.34
11.16
10.34
11.85
2.61
10.34
9.28
7
27.39
Return on assets%
19.35
21.62
21.62
22.01
20.79
18.26
19.11
16.63
17.55
17.90
7.75
17.90
19.23
74
0.90
EPS$
0.82
0.73
0.64
0.56
0.55
0.49
0.49
0.48
0.44
0.38
0.93
(7.11%)
(7.73%)
—
14.43
EPS growth%
27.00
28.29
29.44
28.92
31.62
32.31
29.96
29.85
31.53
29.67
4.24
29.96
29.76
18
1.26
Bookvalue per sh$
2.32
2.42
2.26
2.48
2.44
2.51
2.82
2.94
2.94
3.03
0.52
4.39%
2.02%
—
1.01
FCF per share$
1.23
1.21
1.29
1.40
1.41
1.45
1.71
1.74
1.83
1.99
1.37
7.10%
6.30%
—
2.23
Dividend per sh$
1.21
1.27
1.29
1.43
1.37
1.37
1.46
1.46
1.42
1.31
1.12
(0.95%)
1.62%
—
20.27
Div yield (avg)%
23.78
23.81
23.32
25.23
23.57
21.89
24.09
23.77
22.50
23.36
3.03
23.36
23.67
37
2.56
Payout ratio%
9.80
7.33
7.03
6.04
5.41
3.46
2.32
0.40
0.40
0.40
26.41
0.40
4.44
88
35.58
Shares (diluted)M
30.32
29.04
27.10
29.00
29.52
32.58
32.41
31.61
32.21
28.92
33.83
(0.41%)
(0.52%)
46
29.22
Buyback yield%
27.62
27.38
24.88
25.44
26.45
28.61
27.72
29.56
28.10
27.11
15.14
28.10
27.50
33
0.693
D/E ratiox
0.491
0.508
0.561
0.556
0.601
0.679
0.774
0.934
1.061
1.173
0.915
0.934
0.640
76
6.781
Enterprise value$M
66.22
65.54
68.22
77.04
83.99
93.05
110.1
104.8
100.7
107.2
64.52
5.01%
5.80%
75
59.73
LT debt$M
96.09
113.2
119.8
124.5
142.9
160.0
182.7
200.0
242.1
240.6
46.02
10.98%
10.69%
43
Revenue
$99.46M
0.42%
1.00×
Cost of revenue
$69.01M
0.44%
1.00×
Operating expenses
$22.58M
0.36%
0.99×
Property and equipment
15.54%