7.336
Revenue$M
14.25
15.39
16.30
16.92
17.71
18.83
20.08
21.14
22.10
23.25
7.517
5.59%
5.75%
31
3.86
Revenue growth%
29.06
30.98
31.36
31.00
30.60
28.17
28.10
25.18
25.32
22.64
23.30
25.32
28.61
48
10.05
Gross margin%
5.08
3.41
4.90
4.14
3.74
5.82
7.27
7.75
7.06
8.74
3.52
7.27
5.45
29
12.35
Operating margin%
31.72
31.37
31.37
34.07
35.38
32.68
33.64
36.45
35.49
37.46
6.54
35.49
33.86
95
6.68
Net margin%
17.23
14.78
16.30
16.32
18.14
21.10
18.98
20.92
17.92
15.67
4.41
18.98
17.58
39
9.048
P/E ratio (avg)x
14.79
15.16
14.54
12.96
13.40
11.82
12.12
11.98
13.12
11.67
31.32
11.98
13.04
47
24.42
EV/EBITx
24.55
23.25
21.20
20.10
19.65
17.92
17.17
17.63
15.26
14.21
16.55
17.17
18.78
19
27.87
FCF yield (avg)%
30.52
33.45
35.30
35.37
33.80
31.52
29.41
27.55
29.29
28.70
9.80
29.29
31.02
32
17.80
FCF margin%
14.35
16.79
14.89
15.18
16.33
16.79
14.93
12.24
10.81
11.00
20.43
12.24
14.91
15
0.404
FCF / Net incomex
0.989
1.029
1.016
1.102
1.166
1.112
1.248
1.391
1.469
1.348
1.438
1.348
1.139
32
13.87
ROIC%
24.37
22.69
25.26
22.51
20.19
20.92
20.79
18.02
16.06
18.26
9.52
18.26
20.85
52
7.90
Return on equity%
11.62
11.47
11.38
14.13
12.77
11.27
12.05
14.11
13.56
12.71
8.18
12.71
12.38
58
8.82
Return on assets%
30.14
28.42
29.90
27.35
27.31
28.77
27.38
27.92
26.42
26.37
15.97
27.38
27.65
27
1.04
EPS$
0.78
0.75
0.83
0.88
0.82
0.88
0.86
0.91
0.99
0.88
1.06
1.53%
(0.04%)
—
24.91
EPS growth%
18.75
18.40
18.33
21.31
21.04
19.83
21.47
23.16
23.15
21.92
25.35
21.92
21.18
59
0.63
Bookvalue per sh$
0.64
0.58
0.58
0.57
0.54
0.50
0.48
0.50
0.47
0.49
0.80
(2.13%)
(3.70%)
—
1.17
FCF per share$
1.18
1.30
1.31
1.50
1.57
1.66
1.85
2.10
2.24
2.34
0.56
8.26%
7.25%
—
0.50
Dividend per sh$
1.30
1.35
1.33
1.54
1.77
1.95
2.06
1.94
2.08
2.44
0.52
6.67%
7.55%
—
3.24
Div yield (avg)%
24.35
24.12
21.20
20.86
23.62
23.03
25.73
28.37
29.56
26.57
20.18
26.57
24.24
69
20.54
Payout ratio%
13.72
14.46
12.68
13.19
15.72
13.10
14.35
11.77
11.86
14.45
27.36
13.10
13.46
14
18.52
Shares (diluted)M
19.78
17.16
17.31
18.17
19.79
20.64
21.48
22.55
22.69
21.84
19.40
2.00%
1.83%
49
28.94
Buyback yield%
19.60
18.77
20.94
19.15
21.65
19.96
17.85
20.47
19.10
16.93
23.50
19.10
19.37
11
1.294
D/E ratiox
0.995
1.093
1.168
1.284
1.317
1.326
1.414
1.402
1.244
1.114
0.225
1.326
1.264
33
15.13
Enterprise value$M
29.91
29.21
33.76
38.11
44.80
43.98
51.32
60.52
59.76
65.27
11.89
7.81%
8.03%
43
14.08
LT debt$M
17.12
19.06
19.04
20.74
21.15
22.31
24.78
25.57
24.90
29.52
16.66
6.90%
6.67%
89
Revenue
$23.25M
5.75%
1.00×
Cost of revenue
$16.27M
5.75%
1.00×
Operating expenses
$3.554M
5.72%
1.00×
Goodwill & intangibles
18.11%
Property and equipment
17.58%