5.048
Revenue$M
10.75
10.99
11.18
11.29
11.79
12.24
12.69
12.85
12.84
13.29
5.614
2.43%
2.47%
18
26.79
Revenue growth%
24.14
26.66
28.97
26.58
25.37
22.67
24.15
23.44
22.05
20.33
7.40
22.67
24.14
23
17.97
Gross margin%
17.85
16.16
13.41
12.35
14.11
12.03
9.78
12.03
9.61
8.72
13.92
9.78
12.19
29
5.46
Operating margin%
19.92
21.01
22.96
20.03
22.44
21.19
19.82
21.98
22.57
22.29
23.56
21.98
21.58
90
3.31
Net margin%
26.61
26.37
28.84
30.25
30.05
31.90
29.43
30.60
31.96
30.08
29.55
30.60
30.06
86
27.67
P/E ratio (avg)x
12.94
11.34
10.02
9.514
9.028
8.382
7.629
7.795
7.768
8.269
24.75
7.795
8.705
16
24.48
EV/EBITx
8.564
8.281
9.488
9.198
9.623
10.00
10.44
10.75
10.34
10.99
21.69
10.44
9.812
85
29.80
FCF yield (avg)%
18.41
17.66
15.21
15.93
17.67
17.42
18.65
18.35
15.87
13.77
7.37
17.42
17.54
32
9.60
FCF margin%
6.94
7.67
9.74
9.38
10.69
9.29
11.76
14.75
16.21
19.01
2.83
14.75
10.21
59
0.430
FCF / Net incomex
1.092
1.029
1.107
1.283
1.373
1.337
1.525
1.499
1.641
1.668
1.766
1.525
1.355
70
18.24
ROIC%
25.25
23.68
21.81
19.15
21.09
22.07
24.14
25.98
27.64
29.74
27.13
25.98
23.91
46
7.14
Return on equity%
13.14
13.18
11.30
11.89
10.29
11.19
8.39
8.68
11.10
11.90
12.07
11.10
11.25
68
2.72
Return on assets%
23.22
24.74
24.99
27.82
28.35
26.80
28.96
26.29
23.76
22.93
11.48
26.29
25.64
9
0.34
EPS$
0.48
0.44
0.49
0.48
0.54
0.55
0.64
0.60
0.60
0.65
0.36
3.57%
2.48%
—
10.48
EPS growth%
29.05
28.75
27.39
29.01
30.98
29.65
29.27
30.30
29.46
28.58
3.73
29.46
29.16
79
0.56
Bookvalue per sh$
0.29
0.27
0.28
0.26
0.23
0.22
0.20
0.20
0.19
0.20
0.33
(2.32%)
(4.81%)
—
0.23
FCF per share$
0.79
0.77
0.71
0.62
0.65
0.64
0.69
0.60
0.53
0.57
0.38
(2.50%)
(4.15%)
—
0.66
Dividend per sh$
0.90
0.86
0.77
0.77
0.77
0.74
0.68
0.59
0.61
0.55
0.73
(6.34%)
(4.72%)
—
4.96
Div yield (avg)%
3.33
3.03
1.33
1.66
2.05
2.86
0.40
1.93
3.84
6.11
14.08
2.86
2.46
82
16.49
Payout ratio%
31.06
29.28
29.94
29.95
32.24
33.66
34.69
35.38
36.25
36.32
14.93
35.38
32.95
17
8.984
Shares (diluted)M
13.64
15.32
16.77
18.46
18.39
17.91
20.28
19.54
20.15
22.75
8.943
4.35%
6.37%
88
21.38
Buyback yield%
13.59
15.85
15.00
17.58
18.51
16.78
14.49
16.58
19.04
18.83
19.67
16.78
16.68
52
0.539
D/E ratiox
0.925
1.006
0.943
0.958
0.996
0.949
1.013
0.941
1.087
1.065
1.404
1.013
0.977
12
4.909
Enterprise value$M
11.64
11.52
11.42
11.03
11.11
9.669
9.036
8.123
8.011
6.994
3.346
(8.84%)
(4.27%)
59
9.875
LT debt$M
2.242
2.490
2.653
2.495
2.513
2.765
3.157
3.286
3.142
3.458
6.412
6.60%
4.68%
35
Revenue
$13.29M
2.47%
1.00×
Cost of revenue
$5.472M
2.37%
0.99×
Operating expenses
$3.096M
2.63%
1.02×
Property and equipment
20.14%