5.283
Revenue$M
9.887
10.20
10.72
11.12
11.37
11.78
12.40
12.86
13.53
14.19
5.711
4.54%
4.01%
13
2.75
Revenue growth%
13.65
11.20
9.27
8.73
10.02
12.58
14.16
17.11
19.19
17.06
12.15
17.06
13.12
51
12.28
Gross margin%
27.10
29.88
32.15
32.88
32.21
33.34
31.82
32.99
31.56
33.12
5.41
32.99
32.18
25
11.19
Operating margin%
6.06
8.36
5.59
7.99
7.78
6.85
6.42
9.06
11.13
11.56
24.15
9.06
7.88
91
27.33
Net margin%
8.87
8.29
6.21
8.27
5.51
5.26
4.93
3.17
1.32
3.67
26.75
3.67
5.38
11
21.48
P/E ratio (avg)x
21.05
21.11
24.49
23.96
25.23
25.98
30.53
30.06
35.85
39.81
8.124
30.53
25.61
27
37.64
EV/EBITx
31.30
33.41
31.49
30.16
29.46
33.45
32.17
31.02
33.20
34.44
7.718
33.20
31.83
81
22.59
FCF yield (avg)%
11.65
14.19
12.67
13.07
12.79
11.05
9.45
8.11
9.81
7.64
18.12
9.45
11.35
90
11.91
FCF margin%
1.55
1.17
3.76
5.91
6.73
6.71
5.74
5.77
5.89
5.75
24.00
5.77
5.76
40
1.493
FCF / Net incomex
1.931
1.876
1.957
1.876
1.891
1.956
1.966
2.100
2.145
2.208
1.510
2.100
1.956
19
16.42
ROIC%
12.47
11.62
12.23
15.11
16.88
19.86
22.42
23.96
25.76
26.79
21.23
23.96
18.37
91
21.58
Return on equity%
14.24
13.26
12.34
14.61
15.58
17.73
20.33
18.47
16.49
16.33
22.69
17.73
15.95
57
11.94
Return on assets%
6.47
5.94
4.24
4.66
7.57
4.94
6.20
3.28
3.03
3.65
14.42
3.65
4.80
54
0.16
EPS$
0.39
0.38
0.46
0.51
0.50
0.56
0.57
0.60
0.63
0.61
0.17
4.15%
5.99%
—
9.92
EPS growth%
28.64
30.07
28.17
30.19
27.58
28.00
27.40
27.47
24.87
22.79
14.77
27.40
27.79
48
0.06
Bookvalue per sh$
0.11
0.11
0.12
0.12
0.13
0.14
0.15
0.17
0.16
0.17
0.14
5.58%
3.45%
—
0.13
FCF per share$
0.30
0.31
0.34
0.36
0.40
0.45
0.44
0.46
0.50
0.57
0.12
7.43%
7.61%
—
0.26
Dividend per sh$
0.18
0.20
0.22
0.22
0.24
0.23
0.22
0.25
0.25
0.25
0.16
1.26%
4.97%
—
11.27
Div yield (avg)%
18.21
15.78
16.99
18.26
19.98
20.93
21.31
20.20
22.65
21.85
8.35
21.31
20.09
86
3.76
Payout ratio%
14.95
16.90
18.64
19.41
22.23
22.95
20.22
22.63
19.64
20.33
11.87
20.33
19.93
69
22.34
Shares (diluted)M
31.07
31.72
34.83
37.09
43.51
46.27
46.48
46.43
44.58
50.33
21.25
2.96%
5.83%
83
5.16
Buyback yield%
12.82
10.33
13.30
13.55
10.63
9.54
8.06
7.14
7.87
6.46
2.52
7.87
9.93
16
0.870
D/E ratiox
0.430
0.454
0.509
0.587
0.580
0.642
0.717
0.795
0.832
0.818
1.290
0.795
0.615
32
5.018
Enterprise value$M
10.97
11.48
12.89
14.75
16.64
17.27
18.88
19.95
23.74
22.99
2.526
6.69%
9.39%
11
1.180
LT debt$M
16.69
19.00
20.79
22.71
21.56
21.48
21.83
22.31
23.45
26.37
14.35
4.12%
5.54%
56
Revenue
$14.19M
4.01%
1.00×
Cost of revenue
$8.576M
4.19%
1.02×
Operating expenses
$3.121M
3.75%
0.98×
Property and equipment
18.82%
Goodwill & intangibles
15.36%
Spread over hurdle
26.57%