72.68
Revenue$M
44.79
48.01
52.09
56.07
59.35
64.78
68.27
72.38
78.79
82.67
75.75
6.85%
6.94%
93
20.16
Revenue growth%
10.71
13.02
14.83
14.95
15.48
14.85
17.03
17.49
16.31
13.94
8.21
16.31
14.90
88
15.88
Gross margin%
18.76
18.88
17.59
18.49
16.16
13.73
13.96
14.65
14.88
15.14
5.60
14.65
15.65
88
14.05
Operating margin%
28.24
30.49
31.70
33.78
32.02
34.26
32.58
35.14
32.31
29.67
23.55
32.58
32.16
86
25.39
Net margin%
29.67
26.97
26.40
28.98
31.26
31.98
32.26
31.60
33.16
32.07
13.58
32.07
31.43
64
13.45
P/E ratio (avg)x
22.47
21.37
20.49
21.53
20.21
19.06
18.74
18.45
17.12
14.68
13.57
18.45
19.63
76
30.61
EV/EBITx
14.85
14.28
15.77
18.07
21.22
24.42
27.22
26.06
26.99
29.78
16.86
26.99
22.82
39
5.49
FCF yield (avg)%
18.66
16.80
13.95
14.65
15.72
18.24
20.78
19.66
21.72
23.49
28.79
20.78
18.45
26
7.71
FCF margin%
12.57
13.47
15.42
16.48
13.72
15.14
15.01
16.98
16.08
16.68
18.61
16.08
15.28
25
1.516
FCF / Net incomex
1.417
1.612
1.754
1.898
2.259
2.442
2.580
2.955
3.415
3.540
0.840
2.955
2.350
39
22.33
ROIC%
12.86
12.10
10.96
9.46
9.32
10.57
11.12
13.19
14.15
14.54
4.71
13.19
11.61
23
19.26
Return on equity%
30.21
32.54
34.29
32.16
33.60
35.45
33.41
32.27
32.35
29.93
20.87
32.35
32.44
81
13.65
Return on assets%
26.85
24.61
21.79
23.30
21.26
19.15
18.20
18.76
18.66
17.54
17.32
18.66
20.21
65
1.00
EPS$
1.83
1.67
1.72
1.56
1.61
1.74
1.79
2.03
2.02
2.28
1.11
7.13%
3.07%
—
12.65
EPS growth%
16.90
18.40
16.06
16.51
17.73
14.95
12.93
13.38
15.05
15.32
11.54
14.95
15.69
39
3.04
Bookvalue per sh$
1.04
1.00
1.06
1.02
1.04
1.03
1.10
1.15
1.26
1.17
2.30
2.28%
1.07%
—
2.39
FCF per share$
2.42
2.14
2.04
1.80
1.78
1.91
2.04
2.20
2.15
2.39
1.70
6.06%
(0.57%)
—
0.91
Dividend per sh$
0.91
1.04
1.07
1.17
1.29
1.37
1.31
1.25
1.38
1.43
2.50
2.11%
6.15%
—
26.63
Div yield (avg)%
5.60
8.54
8.02
9.44
7.95
6.80
7.34
7.94
5.31
4.03
11.47
6.80
7.64
6
12.26
Payout ratio%
33.12
32.32
29.72
28.58
25.83
25.11
27.57
25.00
23.55
22.83
14.80
25.00
26.70
48
15.82
Shares (diluted)M
21.27
23.84
23.30
22.79
20.83
19.82
21.57
19.73
18.74
19.30
15.17
(1.52%)
0.40%
11
19.30
Buyback yield%
16.44
13.78
15.45
16.70
16.68
16.72
18.52
15.83
15.98
15.04
12.22
15.98
16.21
67
0.524
D/E ratiox
1.417
1.568
1.689
1.946
1.960
1.910
2.204
2.156
2.388
2.299
1.613
2.204
1.953
32
86.00
Enterprise value$M
19.96
20.14
19.48
19.48
20.67
22.04
21.12
21.37
21.69
25.30
11.22
4.13%
2.44%
5
50.91
LT debt$M
24.50
23.64
26.25
28.80
34.11
37.13
43.05
43.54
50.04
55.14
50.31
10.08%
9.60%
94
Revenue
$82.67M
6.94%
1.00×
Cost of revenue
$42.57M
6.89%
0.99×
Operating expenses
$16.65M
7.23%
1.03×
Cash and investments
16.33%
Property and equipment
16.17%