12.75
Revenue$M
47.66
50.94
54.50
59.49
64.66
69.06
75.62
79.99
85.64
93.78
13.12
7.72%
7.70%
32
17.35
Revenue growth%
20.53
22.26
22.06
20.64
20.50
20.02
21.32
20.62
22.77
21.34
15.91
21.32
20.98
66
6.92
Gross margin%
15.99
16.38
16.53
15.37
14.19
14.78
17.50
14.72
12.60
12.85
27.57
14.72
15.08
89
10.45
Operating margin%
15.43
17.46
17.00
14.75
16.31
18.91
20.68
20.80
19.10
21.42
18.28
20.68
18.19
27
26.55
Net margin%
5.67
8.10
9.46
8.01
5.41
7.24
5.09
3.79
4.54
7.05
18.92
5.09
6.36
94
23.73
P/E ratio (avg)x
9.568
9.923
10.15
10.42
10.25
9.263
9.134
8.175
7.774
8.292
8.512
8.292
9.415
71
19.85
EV/EBITx
17.45
16.31
18.46
19.79
22.64
24.79
26.99
28.64
27.56
28.77
7.415
27.56
23.72
22
21.14
FCF yield (avg)%
22.26
21.03
19.37
21.53
22.56
24.77
26.38
28.02
30.70
33.61
21.30
28.02
23.66
64
22.31
FCF margin%
6.24
7.68
6.17
8.27
6.42
8.75
11.32
12.92
15.07
13.97
29.69
12.92
8.51
94
1.195
FCF / Net incomex
0.912
0.870
0.945
0.899
1.032
0.997
1.108
1.108
1.108
1.291
0.190
1.108
1.015
89
20.63
ROIC%
19.22
18.51
19.85
19.67
21.50
20.38
22.44
22.38
24.70
24.27
12.58
22.44
20.94
53
18.60
Return on equity%
23.86
25.29
23.79
26.25
29.24
27.54
27.21
27.06
26.57
27.03
24.10
27.06
26.80
88
20.70
Return on assets%
25.07
27.04
25.34
23.87
21.01
20.74
22.58
24.72
24.25
22.22
17.68
22.58
24.06
32
2.84
EPS$
3.00
3.25
3.40
3.09
3.37
3.42
3.62
3.42
3.81
3.97
3.07
3.35%
4.24%
—
29.41
EPS growth%
26.52
27.74
26.26
26.05
28.80
30.73
32.04
31.41
33.39
31.83
18.82
31.83
29.76
75
1.46
Bookvalue per sh$
1.38
1.22
1.08
1.14
1.06
1.13
0.96
0.86
0.90
0.95
0.59
(2.27%)
(4.73%)
—
1.32
FCF per share$
1.96
1.93
1.91
2.12
1.91
2.04
1.87
1.95
1.87
1.91
1.20
0.01%
0.64%
—
0.89
Dividend per sh$
1.33
1.20
1.26
1.15
1.17
1.23
1.18
1.10
1.00
0.98
1.85
(3.48%)
(4.24%)
—
18.79
Div yield (avg)%
25.34
27.07
27.80
26.47
27.30
29.42
30.63
28.71
27.69
29.59
20.98
29.42
27.75
6
23.05
Payout ratio%
9.25
9.54
11.32
10.29
9.34
7.73
10.45
8.31
7.23
9.83
27.72
8.31
9.44
32
35.73
Shares (diluted)M
41.86
39.64
33.98
30.22
32.84
28.08
27.83
29.63
30.28
27.41
34.36
(3.55%)
(3.72%)
63
17.78
Buyback yield%
20.75
18.25
18.39
20.16
19.22
18.13
20.05
18.38
21.36
20.15
23.40
20.05
19.63
21
1.658
D/E ratiox
1.392
1.338
1.505
1.459
1.507
1.507
1.746
2.030
1.953
2.272
0.717
1.953
1.507
6
94.99
Enterprise value$M
76.08
86.77
93.44
88.72
86.76
90.64
99.40
104.3
108.8
100.6
45.57
3.01%
2.28%
35
74.24
LT debt$M
136.4
146.0
151.7
146.5
162.0
152.3
150.5
142.0
144.8
148.4
21.79
(1.73%)
0.69%
36
Revenue
$93.78M
7.70%
1.00×
Cost of revenue
$51.24M
7.77%
1.01×
Operating expenses
$15.72M
7.03%
0.94×
Property and equipment
20.80%