2.952
Revenue$M
16.94
17.07
17.46
17.15
17.12
17.04
16.99
16.82
16.67
17.14
3.131
0.02%
(0.06%)
77
14.15
Revenue growth%
21.30
21.43
19.26
21.09
23.79
24.60
25.70
24.28
25.70
24.58
7.43
24.60
24.03
9
3.76
Gross margin%
3.36
3.98
4.07
4.66
3.46
4.38
3.48
1.00
1.32
0.48
27.61
1.32
3.47
8
14.16
Operating margin%
23.91
23.96
24.92
24.16
22.99
21.94
22.96
24.20
21.47
19.94
6.84
21.94
23.45
33
17.77
Net margin%
10.52
12.25
12.86
11.58
11.19
12.72
9.79
10.68
9.96
12.17
14.09
10.68
11.38
62
14.33
P/E ratio (avg)x
50.92
58.93
65.32
67.51
69.28
69.93
77.08
77.76
74.92
74.39
20.08
74.92
69.61
35
20.95
EV/EBITx
27.14
32.35
31.55
35.67
41.23
46.86
51.69
52.48
52.35
50.60
24.37
51.69
44.05
85
29.13
FCF yield (avg)%
12.94
11.01
10.88
9.85
11.84
13.41
13.22
10.47
11.11
9.44
3.12
11.11
11.06
46
28.92
FCF margin%
12.15
13.40
12.93
10.34
10.41
11.49
10.73
13.21
13.56
13.28
26.33
13.21
12.54
54
1.519
FCF / Net incomex
1.704
1.915
1.990
1.905
1.734
1.749
1.802
2.042
1.984
2.244
1.140
1.984
1.910
26
17.47
ROIC%
10.74
10.74
8.34
7.26
8.69
8.70
6.19
5.34
5.53
7.12
12.81
6.19
7.80
45
9.60
Return on equity%
27.74
27.59
29.35
32.31
35.18
33.34
36.04
38.26
36.84
35.82
15.71
36.04
34.26
93
3.79
Return on assets%
18.96
17.89
15.71
17.14
17.81
17.96
17.74
15.35
13.30
14.59
28.99
15.35
17.44
38
0.42
EPS$
0.52
0.59
0.68
0.73
0.82
0.86
0.86
0.93
1.05
1.09
0.46
5.80%
8.95%
—
24.13
EPS growth%
24.81
24.28
25.06
24.73
22.09
22.82
19.84
17.33
15.18
15.90
18.95
17.33
22.45
33
0.36
Bookvalue per sh$
0.38
0.33
0.31
0.30
0.29
0.30
0.32
0.34
0.31
0.31
0.50
0.78%
(1.21%)
—
0.30
FCF per share$
0.55
0.55
0.51
0.46
0.43
0.45
0.45
0.49
0.50
0.51
0.20
3.75%
(0.55%)
—
0.54
Dividend per sh$
0.21
0.25
0.26
0.31
0.35
0.36
0.38
0.39
0.38
0.44
0.42
4.71%
9.21%
—
17.03
Div yield (avg)%
10.53
9.51
10.67
11.11
13.08
11.91
12.25
9.60
10.83
10.87
18.62
10.87
10.85
43
22.79
Payout ratio%
14.41
14.54
17.25
14.61
14.40
14.89
12.16
14.08
11.30
9.74
27.75
12.16
14.41
87
55.56
Shares (diluted)M
29.24
27.41
25.37
27.22
24.22
20.86
19.04
17.69
15.01
15.94
56.39
(8.03%)
(7.39%)
27
27.31
Buyback yield%
27.23
25.30
22.39
20.46
19.14
17.14
18.36
21.25
19.07
19.15
7.54
19.07
19.80
60
1.597
D/E ratiox
1.568
1.575
1.728
1.990
2.133
2.459
2.430
2.445
2.445
2.843
1.153
2.445
2.282
93
4.296
Enterprise value$M
7.685
7.596
6.617
6.449
6.319
6.086
5.454
5.292
4.998
4.550
12.31
(6.36%)
(4.46%)
19
19.85
LT debt$M
16.53
17.68
20.59
19.80
22.00
23.98
24.79
26.32
26.06
30.68
1.126
6.87%
7.39%
73
Revenue
$17.14M
(0.06%)
1.00×
Cost of revenue
$11.23M
(0.08%)
1.00×
Operating expenses
$3.335M
0.04%
1.01×
Property and equipment
15.49%
Spread over hurdle
(4.95%)