50.88
Revenue$M
58.68
60.73
62.14
66.37
71.08
73.29
77.50
80.07
83.13
88.64
56.06
4.51%
4.64%
48
4.67
Revenue growth%
8.74
8.53
5.95
4.28
4.94
7.05
4.23
3.85
4.81
2.90
16.61
4.23
4.88
52
4.70
Gross margin%
4.50
3.49
2.30
3.87
3.81
3.91
2.93
1.35
0.50
0.40
8.50
1.35
3.21
76
7.43
Operating margin%
8.23
9.26
7.02
4.85
2.02
0.40
0.40
0.40
0.40
2.68
25.77
0.40
2.35
62
3.22
Net margin%
9.74
6.85
9.08
10.04
8.62
6.47
7.57
7.79
7.69
9.54
10.51
7.69
8.20
24
6.845
P/E ratio (avg)x
23.28
24.29
21.89
19.91
21.58
20.47
19.15
19.94
21.53
22.18
35.75
20.47
21.56
26
11.61
EV/EBITx
35.04
32.03
27.45
29.55
26.27
24.42
21.76
18.44
19.32
16.78
33.05
19.32
25.35
90
13.12
FCF yield (avg)%
6.36
3.88
3.23
4.77
2.53
3.87
1.04
0.64
0.40
0.40
18.24
0.64
2.88
18
14.59
FCF margin%
14.92
13.70
15.15
16.22
17.01
17.59
20.05
22.36
24.69
25.49
19.14
22.36
17.30
29
1.503
FCF / Net incomex
1.784
1.939
2.267
2.277
2.411
2.899
3.492
3.508
3.747
3.684
0.671
3.508
2.655
74
23.87
ROIC%
13.40
12.73
14.26
16.99
17.42
17.84
20.46
20.26
17.96
16.07
21.37
17.96
17.21
35
17.53
Return on equity%
18.20
15.43
16.90
17.87
18.18
18.77
16.97
19.52
18.56
15.78
26.46
18.56
18.02
78
23.06
Return on assets%
19.59
20.75
22.97
24.88
25.58
23.37
23.15
21.66
19.07
17.54
6.92
21.66
22.32
23
8.76
EPS$
7.81
7.73
8.85
10.02
10.44
10.29
10.85
10.95
11.74
13.97
9.40
6.01%
7.90%
—
14.27
EPS growth%
24.79
22.48
19.70
20.49
19.83
19.88
22.08
19.20
18.31
20.29
15.57
19.88
20.08
57
8.25
Bookvalue per sh$
17.50
18.93
20.02
20.68
21.75
23.10
23.02
24.84
24.80
25.86
5.23
3.52%
4.83%
—
7.21
FCF per share$
5.09
5.64
5.98
5.86
6.87
7.01
6.80
6.71
7.90
8.47
1.82
4.29%
5.93%
—
4.91
Dividend per sh$
10.45
11.21
11.27
13.53
14.65
14.64
15.09
17.56
18.15
17.86
10.91
4.04%
6.94%
—
27.84
Div yield (avg)%
7.35
10.14
7.23
7.67
10.37
11.20
12.27
11.93
11.63
10.13
7.76
11.63
10.25
44
3.83
Payout ratio%
26.84
24.40
26.20
28.52
26.22
27.75
25.48
26.54
27.95
29.41
20.20
27.75
26.69
73
2.428
Shares (diluted)M
3.434
3.253
3.164
3.406
3.838
3.677
4.072
4.402
4.530
4.300
2.405
2.30%
3.63%
19
23.75
Buyback yield%
11.81
9.25
9.61
11.76
12.35
10.20
9.21
6.58
7.42
9.15
13.74
9.15
9.43
68
0.902
D/E ratiox
1.067
1.148
1.166
1.056
1.008
1.037
1.098
0.960
0.920
0.929
0.939
0.960
1.046
69
63.82
Enterprise value$M
44.79
40.86
44.61
43.87
40.44
42.95
42.11
37.03
31.71
33.73
14.41
(3.56%)
(4.33%)
45
39.96
LT debt$M
31.35
33.46
33.35
34.28
32.42
32.33
31.52
33.94
35.18
37.69
61.43
3.06%
2.32%
44
Revenue
$88.64M
4.64%
1.00×
Cost of revenue
$43.68M
4.88%
1.02×
Operating expenses
$21.11M
4.60%
1.00×
Property and equipment
18.01%
Spread over hurdle
34.53%