5.271
Revenue$M
17.59
19.31
21.11
23.04
25.41
27.18
29.68
31.49
33.87
37.15
5.440
7.89%
8.69%
61
14.88
Revenue growth%
15.87
15.35
16.99
14.66
13.70
13.71
11.13
10.79
7.99
10.83
17.31
10.83
13.71
66
17.35
Gross margin%
24.38
23.31
23.28
21.71
20.67
19.17
18.46
20.66
20.60
22.29
8.68
20.60
21.19
44
5.35
Operating margin%
31.86
30.79
33.78
34.35
31.46
32.20
32.13
30.71
30.13
33.12
5.44
32.13
31.99
20
10.06
Net margin%
13.16
13.72
16.45
15.26
17.22
19.15
16.23
17.05
16.11
17.53
16.29
17.05
16.34
74
18.35
P/E ratio (avg)x
16.24
19.36
20.41
22.26
24.38
24.47
24.51
25.62
28.91
30.07
23.81
25.62
24.43
39
10.69
EV/EBITx
25.99
29.42
30.42
33.46
36.66
43.46
43.12
49.38
52.94
56.46
30.22
49.38
39.89
80
24.57
FCF yield (avg)%
32.91
35.44
34.39
32.75
34.08
36.56
34.16
36.81
35.60
37.07
21.58
36.56
34.91
60
27.27
FCF margin%
29.13
28.54
27.85
30.78
31.20
30.08
32.87
33.14
31.96
31.57
15.14
31.96
30.99
87
1.222
FCF / Net incomex
0.748
0.710
0.771
0.875
0.901
0.856
0.869
0.979
0.904
0.826
0.223
0.869
0.862
83
12.40
ROIC%
3.11
6.03
6.00
5.82
3.56
3.87
4.69
1.76
0.40
1.52
26.74
1.76
3.71
49
15.58
Return on equity%
20.96
18.33
16.95
18.14
15.15
16.69
19.43
18.92
21.57
22.36
23.06
19.43
18.63
25
23.82
Return on assets%
3.63
0.80
0.40
0.40
3.12
4.57
6.84
7.24
8.08
10.53
5.44
7.24
4.10
82
0.64
EPS$
0.62
0.67
0.67
0.72
0.66
0.59
0.52
0.50
0.48
0.50
0.70
(5.25%)
(2.42%)
—
27.83
EPS growth%
29.03
28.72
29.82
32.15
29.78
26.91
25.79
27.26
28.51
29.64
17.09
27.26
28.87
81
0.53
Bookvalue per sh$
1.11
1.03
1.03
1.11
1.27
1.49
1.60
1.49
1.42
1.36
1.04
1.37%
2.46%
—
0.60
FCF per share$
1.03
0.97
1.08
1.03
0.96
0.91
0.83
0.78
0.81
0.75
0.74
(4.93%)
(1.92%)
—
1.18
Dividend per sh$
0.40
0.40
0.39
0.38
0.41
0.45
0.47
0.46
0.44
0.43
0.59
1.00%
1.04%
—
6.08
Div yield (avg)%
21.75
23.08
21.83
22.80
21.76
24.41
24.26
22.95
20.08
19.66
21.56
22.95
22.31
66
10.30
Payout ratio%
15.88
16.45
17.45
17.48
17.62
15.49
16.69
15.72
13.30
13.16
6.95
15.49
16.16
54
30.02
Shares (diluted)M
44.06
46.03
48.99
53.27
51.12
52.56
50.07
57.15
61.18
56.09
29.62
1.87%
2.56%
62
16.18
Buyback yield%
22.12
19.44
21.41
22.79
20.60
21.17
18.72
16.65
14.18
11.52
5.94
16.65
20.02
71
0.281
D/E ratiox
0.633
0.594
0.687
0.777
0.737
0.846
0.823
0.845
0.909
0.867
0.230
0.846
0.800
28
33.91
Enterprise value$M
7.635
7.222
6.866
6.354
6.511
6.690
6.731
7.463
6.541
6.843
18.94
1.00%
(1.83%)
28
9.848
LT debt$M
33.09
33.24
34.15
32.25
33.42
29.85
27.79
27.39
23.59
24.41
39.90
(6.09%)
(4.28%)
69
Revenue
$37.15M
8.69%
1.00×
Cost of revenue
$21.57M
8.80%
1.01×
Operating expenses
$6.556M
8.56%
0.99×
Property and equipment
18.29%