4.562
Revenue$M
44.44
47.39
50.36
54.83
58.92
64.75
70.91
75.48
79.83
87.78
4.995
8.30%
7.84%
19
11.62
Revenue growth%
2.77
4.30
6.63
5.02
4.10
5.38
4.57
6.62
5.47
4.30
13.72
5.38
4.80
25
10.65
Gross margin%
27.80
29.28
31.18
29.14
29.27
29.24
27.74
26.87
28.83
26.46
20.86
27.74
28.99
59
16.57
Operating margin%
30.23
32.20
29.56
26.66
25.95
24.47
23.29
21.55
20.74
21.59
10.72
21.59
25.21
57
28.33
Net margin%
15.72
17.76
18.11
16.52
16.85
16.25
16.23
13.85
14.65
12.55
29.51
14.65
16.24
9
35.18
P/E ratio (avg)x
26.65
28.23
31.74
31.97
35.57
37.42
40.77
44.82
51.86
50.66
18.11
44.82
36.49
67
13.42
EV/EBITx
38.69
38.84
43.23
45.18
45.88
41.33
37.19
39.60
44.19
45.74
12.75
41.33
42.28
56
11.95
FCF yield (avg)%
7.65
8.87
9.32
12.14
9.99
10.43
10.49
12.48
10.07
12.49
23.35
10.49
10.25
87
22.30
FCF margin%
20.79
18.26
20.79
21.39
20.37
20.52
18.97
19.28
19.98
19.35
11.13
19.35
20.18
13
1.266
FCF / Net incomex
1.392
1.304
1.484
1.576
1.584
1.754
1.652
1.805
1.879
2.039
0.725
1.805
1.618
59
16.44
ROIC%
16.61
15.30
14.24
16.29
15.93
16.76
16.54
13.92
14.71
16.93
2.31
16.54
16.11
64
21.12
Return on equity%
30.05
28.32
31.19
28.60
25.65
23.64
24.34
24.03
23.86
25.64
27.65
24.03
25.65
81
11.41
Return on assets%
21.22
23.53
23.97
25.85
25.41
28.00
29.30
30.80
32.75
31.68
4.86
30.80
26.93
33
0.79
EPS$
2.00
2.15
2.12
1.90
1.84
1.85
1.68
1.54
1.56
1.58
0.81
(2.91%)
(3.11%)
—
23.39
EPS growth%
19.07
16.74
13.76
16.43
14.51
13.42
15.90
16.97
19.59
21.12
14.19
16.97
16.59
60
1.19
Bookvalue per sh$
1.50
1.65
1.48
1.30
1.29
1.32
1.31
1.37
1.43
1.40
1.95
1.61%
0.07%
—
0.81
FCF per share$
1.64
1.65
1.59
1.78
1.79
1.84
1.87
1.91
1.95
1.79
0.35
(0.10%)
0.21%
—
0.41
Dividend per sh$
2.83
2.90
2.97
2.70
2.63
2.52
2.46
2.77
2.57
2.55
0.47
(0.67%)
(0.29%)
—
28.50
Div yield (avg)%
8.12
9.83
11.50
10.09
8.36
7.69
5.01
7.31
7.67
7.01
25.06
7.31
7.91
11
6.69
Payout ratio%
8.16
7.34
8.28
10.07
7.18
6.25
5.89
4.15
2.61
4.94
23.97
4.94
6.72
71
11.87
Shares (diluted)M
14.16
13.36
12.81
12.21
12.46
13.16
13.79
14.20
14.75
16.03
12.02
5.15%
2.60%
43
23.62
Buyback yield%
28.21
26.24
28.69
27.09
25.30
22.89
25.57
24.32
25.81
28.15
17.56
25.57
26.03
85
1.437
D/E ratiox
1.640
1.576
1.583
1.419
1.337
1.257
1.370
1.391
1.311
1.449
1.460
1.370
1.405
34
42.79
Enterprise value$M
12.80
13.77
16.29
17.90
21.10
23.42
27.28
26.26
28.83
27.55
37.23
5.48%
7.59%
33
47.89
LT debt$M
74.92
84.88
82.28
87.97
102.4
102.0
111.6
104.5
108.9
126.2
15.85
4.27%
6.72%
71
Revenue
$87.78M
7.84%
1.00×
Cost of revenue
$44.92M
7.44%
0.96×
Operating expenses
$13.05M
8.25%
1.04×
Property and equipment
20.33%
Goodwill & intangibles
16.36%