6.182
Revenue$M
28.35
29.69
30.66
32.01
34.14
36.46
38.11
39.58
40.95
42.89
6.621
4.67%
4.55%
50
20.15
Revenue growth%
29.10
29.90
30.85
33.08
34.18
33.91
32.61
31.41
33.17
35.18
10.98
33.17
32.85
55
28.95
Gross margin%
15.82
16.73
18.33
20.94
19.93
22.08
19.16
16.36
16.50
14.43
12.73
16.50
17.53
77
25.99
Operating margin%
9.79
8.30
9.17
11.61
11.44
14.42
15.13
16.90
16.97
18.08
13.72
16.90
13.01
72
15.27
Net margin%
8.99
9.85
11.29
9.80
12.36
13.54
12.27
10.42
8.30
7.71
2.27
10.42
10.14
13
26.77
P/E ratio (avg)x
36.15
34.99
39.97
40.79
45.10
46.97
53.64
56.21
52.10
54.43
25.32
53.64
46.04
19
32.93
EV/EBITx
5.735
5.398
5.308
4.862
5.265
4.788
5.235
4.828
4.387
4.432
10.86
4.788
5.048
74
4.80
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
1.47
2.62
3.65
2.19
4.65
16.43
2.62
0.94
49
29.89
FCF margin%
14.79
15.77
12.81
10.20
11.42
9.15
11.71
9.35
7.13
7.91
23.33
9.15
10.81
32
0.169
FCF / Net incomex
2.362
2.380
2.769
2.735
3.029
3.188
3.310
3.849
4.447
4.528
1.262
3.849
3.108
44
20.03
ROIC%
26.90
24.72
26.91
26.15
24.09
26.88
24.50
23.76
23.32
23.25
24.60
23.76
24.61
80
10.00
Return on equity%
31.39
31.25
30.32
28.52
30.71
28.08
29.70
27.19
29.85
27.43
27.68
28.08
29.77
75
14.35
Return on assets%
4.87
3.21
4.31
7.27
7.44
6.95
8.68
6.43
8.23
6.83
8.41
6.95
6.89
64
0.07
EPS$
0.40
0.37
0.38
0.37
0.41
0.39
0.40
0.42
0.39
0.40
0.07
(0.43%)
0.44%
—
5.41
EPS growth%
31.78
29.54
28.52
27.31
26.32
25.96
23.44
24.22
21.46
19.29
13.76
23.44
26.14
60
0.07
Bookvalue per sh$
0.28
0.27
0.28
0.28
0.30
0.29
0.32
0.29
0.31
0.28
0.19
(1.02%)
0.68%
—
0.31
FCF per share$
0.29
0.34
0.34
0.34
0.33
0.37
0.41
0.46
0.55
0.65
0.13
14.72%
8.27%
—
0.31
Dividend per sh$
0.46
0.48
0.42
0.41
0.37
0.39
0.36
0.38
0.40
0.43
0.08
3.03%
(0.35%)
—
18.66
Div yield (avg)%
18.62
17.87
16.69
18.46
15.72
16.29
17.52
20.27
17.72
14.74
12.31
17.52
17.62
21
20.67
Payout ratio%
24.79
27.04
27.85
25.03
26.32
26.32
25.69
27.59
27.45
24.55
11.82
26.32
26.32
30
57.60
Shares (diluted)M
67.73
73.31
75.89
79.45
92.27
110.9
131.6
135.7
158.1
164.2
57.37
12.22%
9.14%
79
25.12
Buyback yield%
26.24
26.85
29.29
28.72
26.57
29.50
32.44
32.74
33.80
32.11
20.58
32.44
29.39
47
0.973
D/E ratiox
1.144
1.066
1.060
1.118
1.169
1.133
1.216
1.236
1.332
1.438
1.229
1.236
1.156
16
2.213
Enterprise value$M
30.80
34.43
32.68
32.34
34.09
40.03
42.88
41.62
49.10
50.71
2.118
8.27%
5.62%
94
17.54
LT debt$M
16.18
17.67
19.45
21.85
21.74
25.18
29.47
32.58
35.53
43.17
1.636
14.71%
11.13%
7
Revenue
$42.89M
4.55%
1.00×
Cost of revenue
$20.17M
4.25%
0.97×
Operating expenses
$7.995M
4.80%
1.02×
Property and equipment
15.40%
Spread over hurdle
44.33%