7.283
Revenue$M
31.78
32.86
32.70
32.91
33.62
34.77
35.46
35.70
36.02
37.28
7.860
2.09%
2.04%
71
12.58
Revenue growth%
19.42
16.66
19.64
17.01
18.46
19.94
21.40
18.88
15.89
14.75
5.98
18.88
18.67
55
29.08
Gross margin%
12.20
10.47
9.23
11.50
10.20
9.20
11.85
12.85
10.84
13.21
5.82
11.85
11.17
71
13.36
Operating margin%
26.26
25.13
23.85
21.52
19.16
17.75
20.24
23.04
21.01
23.19
25.12
21.01
22.28
9
26.31
Net margin%
13.05
13.06
14.06
16.50
14.90
17.16
15.59
17.10
16.39
16.60
25.94
16.60
15.99
94
24.18
P/E ratio (avg)x
28.14
26.04
25.64
28.99
27.32
26.41
30.07
28.37
31.47
34.92
7.463
30.07
28.25
32
16.97
EV/EBITx
51.13
57.77
69.19
70.24
77.54
82.11
82.09
82.46
88.04
101.4
16.17
82.46
79.82
93
12.31
FCF yield (avg)%
11.68
14.50
12.91
10.05
8.36
8.11
10.82
11.34
11.68
8.70
3.00
10.82
11.08
31
9.72
FCF margin%
11.34
14.03
11.72
12.12
14.28
16.68
15.70
13.92
12.78
13.73
15.96
13.92
13.83
78
1.431
FCF / Net incomex
1.212
1.154
1.156
1.182
1.281
1.216
1.203
1.088
1.159
1.069
1.300
1.159
1.170
77
4.46
ROIC%
16.37
15.03
15.05
15.15
13.14
12.93
9.96
9.93
8.50
5.72
18.95
9.93
13.04
88
2.35
Return on equity%
21.89
22.22
24.26
26.53
24.30
26.81
24.84
25.51
23.33
23.35
13.23
24.84
24.28
5
19.12
Return on assets%
8.65
7.49
4.81
6.21
5.16
3.28
0.84
0.40
1.06
1.20
6.75
1.06
4.05
59
0.27
EPS$
0.50
0.49
0.45
0.46
0.47
0.46
0.51
0.51
0.48
0.44
0.28
(1.38%)
0.01%
—
25.32
EPS growth%
14.21
14.94
16.77
15.14
16.73
17.32
19.80
22.68
24.03
25.10
24.39
22.68
17.05
78
0.33
Bookvalue per sh$
0.31
0.29
0.27
0.25
0.23
0.25
0.26
0.24
0.21
0.22
0.08
(0.68%)
(4.30%)
—
0.26
FCF per share$
0.06
0.07
0.07
0.09
0.09
0.09
0.10
0.11
0.11
0.12
0.06
7.15%
7.58%
—
0.38
Dividend per sh$
0.13
0.12
0.11
0.12
0.11
0.10
0.09
0.08
0.08
0.07
0.14
(8.83%)
(6.44%)
—
19.39
Div yield (avg)%
12.39
13.88
15.26
18.15
15.38
15.92
15.24
15.80
17.90
19.93
24.96
15.92
15.59
40
4.08
Payout ratio%
30.04
28.07
27.94
26.59
29.53
31.26
30.57
28.86
29.62
27.49
10.10
29.62
29.20
57
81.66
Shares (diluted)M
97.75
103.1
97.72
102.4
108.0
99.52
93.92
89.55
82.19
76.87
81.48
(6.57%)
(1.20%)
28
13.06
Buyback yield%
26.56
28.62
29.08
29.45
30.48
29.34
27.18
25.93
23.22
22.80
2.02
25.93
27.90
33
1.792
D/E ratiox
0.650
0.665
0.569
0.576
0.494
0.425
0.400
0.358
0.305
0.284
0.966
0.358
0.460
29
17.60
Enterprise value$M
15.69
18.08
20.31
21.92
23.25
22.29
23.40
23.02
24.13
25.37
21.67
1.76%
4.31%
42
15.41
LT debt$M
9.542
9.912
10.41
11.59
12.29
13.43
14.98
16.48
16.49
15.14
17.81
4.27%
5.56%
40
Revenue
$37.28M
2.04%
1.00×
Cost of revenue
$19.11M
2.06%
1.00×
Operating expenses
$8.719M
2.16%
1.01×
Property and equipment
17.63%
Spread over hurdle
48.36%