59.34
Revenue$M
53.87
54.10
55.02
55.13
54.19
54.36
54.50
54.07
53.88
55.25
63.84
0.39%
0.34%
26
15.97
Revenue growth%
6.91
7.31
4.40
6.56
8.47
6.57
7.83
5.92
4.37
5.06
25.51
5.92
6.56
69
26.23
Gross margin%
5.63
5.43
4.40
6.42
9.06
9.30
6.46
4.47
2.64
3.09
25.55
4.47
5.53
91
8.30
Operating margin%
6.72
9.48
11.89
13.12
15.35
17.97
19.15
21.93
20.59
20.77
9.92
20.59
16.66
26
5.39
Net margin%
7.39
6.19
3.95
6.15
3.64
5.78
3.31
2.51
0.79
0.40
19.11
2.51
3.80
74
12.20
P/E ratio (avg)x
8.902
9.147
10.86
10.65
11.13
13.11
14.55
14.43
16.08
18.71
20.78
14.55
12.12
44
8.585
EV/EBITx
23.81
23.55
21.36
20.47
20.40
21.38
21.54
19.23
18.35
17.11
20.40
19.23
20.91
47
5.83
FCF yield (avg)%
14.83
16.41
17.54
20.15
18.67
18.01
15.22
14.98
12.74
12.63
5.68
14.98
15.82
94
13.22
FCF margin%
28.19
30.94
31.27
29.94
27.97
25.94
27.68
28.12
27.27
28.18
27.46
27.68
28.15
8
0.517
FCF / Net incomex
1.137
1.226
1.308
1.476
1.587
1.847
2.078
2.386
2.251
2.516
1.212
2.251
1.717
61
26.48
ROIC%
27.17
28.53
26.66
24.39
23.84
21.66
22.01
22.66
23.08
21.47
12.68
22.01
23.46
40
27.52
Return on equity%
15.40
15.12
16.36
15.93
15.14
15.38
15.51
15.84
17.38
15.57
11.90
15.57
15.54
56
14.50
Return on assets%
5.04
5.29
4.25
5.84
4.29
5.87
5.35
4.36
1.47
0.40
22.24
4.36
4.70
43
0.10
EPS$
0.45
0.46
0.50
0.47
0.50
0.46
0.52
0.51
0.48
0.52
0.10
0.93%
0.92%
—
28.40
EPS growth%
20.15
22.94
20.38
19.28
16.65
15.36
12.50
14.23
15.44
13.79
9.07
14.23
16.05
37
0.70
Bookvalue per sh$
0.40
0.40
0.40
0.38
0.42
0.44
0.45
0.46
0.48
0.50
0.45
3.44%
3.24%
—
0.59
FCF per share$
0.80
0.85
0.77
0.87
0.80
0.77
0.75
0.70
0.79
0.81
0.42
0.36%
(0.16%)
—
0.16
Dividend per sh$
0.18
0.19
0.17
0.17
0.18
0.20
0.21
0.18
0.16
0.16
0.73
(2.43%)
(1.50%)
—
3.74
Div yield (avg)%
28.48
26.06
24.50
24.60
24.78
23.54
24.53
26.96
24.78
27.50
3.48
24.78
24.78
33
16.91
Payout ratio%
25.49
27.15
26.23
28.43
29.26
29.73
31.88
33.83
31.75
34.32
2.83
31.88
29.49
72
57.52
Shares (diluted)M
54.52
55.58
56.61
54.40
58.60
64.56
64.62
57.46
49.63
43.60
56.19
(5.74%)
(2.55%)
73
16.39
Buyback yield%
10.99
13.58
14.34
16.25
13.91
12.20
10.47
12.08
9.10
6.23
18.94
10.47
12.14
83
1.733
D/E ratiox
0.604
0.538
0.602
0.605
0.565
0.572
0.628
0.636
0.613
0.590
0.343
0.613
0.603
56
28.67
Enterprise value$M
99.52
113.6
110.9
129.7
130.9
136.3
158.5
183.2
202.7
231.1
66.74
12.04%
10.05%
71
35.47
LT debt$M
20.53
22.30
25.59
24.85
28.64
29.37
31.99
35.38
32.82
37.55
49.90
5.57%
6.12%
36
Revenue
$55.25M
0.34%
1.00×
Cost of revenue
$38.67M
0.34%
1.00×
Operating expenses
$7.448M
(0.52%)
0.92×
Property and equipment
14.65%
Spread over hurdle
(13.63%)