1.345
Revenue$M
19.34
20.44
22.11
23.82
25.83
27.20
29.04
30.63
33.21
34.66
1.493
6.06%
6.79%
9
22.70
Revenue growth%
20.28
20.93
18.13
19.54
21.42
20.35
20.14
20.79
23.52
23.52
22.86
20.79
20.57
68
2.62
Gross margin%
0.40
0.40
0.40
0.61
0.40
2.81
0.40
0.40
0.40
0.40
28.81
0.40
0.40
40
11.50
Operating margin%
19.38
21.16
24.10
25.61
27.64
25.44
28.09
27.20
28.04
27.67
15.28
27.67
26.40
79
25.84
Net margin%
16.21
18.99
19.61
22.44
21.87
20.72
21.86
20.30
20.47
19.44
27.88
20.47
20.39
57
15.52
P/E ratio (avg)x
35.95
36.20
38.11
35.98
37.26
34.70
39.02
37.77
40.81
44.80
34.52
39.02
37.52
42
32.47
EV/EBITx
27.17
30.96
30.55
30.58
28.73
28.41
32.95
31.69
36.28
37.44
18.94
32.95
30.77
23
22.63
FCF yield (avg)%
20.85
18.97
21.69
21.74
24.25
26.13
27.07
29.60
31.26
29.93
11.71
29.60
25.19
73
9.51
FCF margin%
21.70
22.78
20.43
20.53
19.49
16.89
18.09
17.49
15.96
14.50
4.88
16.89
18.79
34
0.639
FCF / Net incomex
0.988
1.066
1.027
1.146
1.327
1.329
1.278
1.405
1.567
1.587
0.606
1.405
1.302
61
5.00
ROIC%
15.20
13.95
11.33
11.29
9.75
12.01
12.76
14.40
11.62
9.15
27.54
12.01
11.81
83
28.51
Return on equity%
21.25
19.43
17.51
16.69
16.33
16.33
17.38
15.00
15.38
13.99
8.88
15.38
16.51
27
16.23
Return on assets%
17.22
19.47
17.70
19.05
16.97
17.43
16.95
15.32
16.37
13.50
18.00
16.37
17.09
72
0.34
EPS$
0.17
0.20
0.22
0.23
0.21
0.23
0.23
0.25
0.25
0.29
0.37
5.96%
5.20%
—
19.54
EPS growth%
5.86
8.14
9.78
6.92
6.15
8.88
7.42
9.77
9.56
10.87
26.92
9.56
8.51
16
0.29
Bookvalue per sh$
0.09
0.09
0.09
0.11
0.12
0.13
0.14
0.14
0.14
0.14
0.32
2.89%
7.05%
—
0.08
FCF per share$
0.41
0.41
0.43
0.49
0.52
0.57
0.59
0.59
0.66
0.68
0.05
5.54%
6.30%
—
0.32
Dividend per sh$
0.36
0.33
0.36
0.36
0.38
0.37
0.36
0.37
0.37
0.38
0.23
0.11%
1.16%
—
13.49
Div yield (avg)%
12.67
15.01
16.84
14.77
14.13
14.92
17.78
20.70
22.78
23.21
7.43
20.70
15.93
31
5.82
Payout ratio%
14.74
13.13
12.38
13.13
14.65
17.18
14.56
13.48
11.18
11.82
20.10
13.48
13.31
67
69.97
Shares (diluted)M
105.6
97.57
93.90
88.24
88.21
98.36
106.2
97.85
103.4
108.0
68.65
4.12%
1.53%
12
15.88
Buyback yield%
6.35
6.12
5.34
3.57
4.75
7.47
9.52
11.43
14.14
14.82
22.47
11.43
6.91
42
1.107
D/E ratiox
0.407
0.417
0.386
0.417
0.419
0.385
0.411
0.441
0.418
0.376
0.829
0.411
0.414
57
4.166
Enterprise value$M
30.61
30.85
29.15
26.20
24.56
25.09
24.21
26.99
26.09
27.55
17.70
2.32%
(2.07%)
47
13.05
LT debt$M
7.693
8.425
8.213
7.953
8.735
8.921
9.336
10.59
9.760
11.17
20.42
5.04%
4.07%
93
Revenue
$34.66M
6.79%
1.00×
Cost of revenue
$24.26M
6.79%
1.00×
Operating expenses
$4.104M
6.03%
0.93×
Property and equipment
15.78%
Spread over hurdle
(4.46%)