56.84
Revenue$M
75.77
78.85
82.89
86.08
90.93
95.57
103.3
111.5
119.1
124.2
63.25
6.44%
5.72%
50
9.56
Revenue growth%
25.16
22.66
21.13
21.79
21.56
19.65
21.75
24.48
21.65
24.47
8.49
21.75
21.77
73
8.12
Gross margin%
9.14
6.18
8.42
6.94
4.30
4.44
6.07
5.33
5.20
4.59
20.34
5.20
5.70
73
14.10
Operating margin%
4.80
5.71
4.85
2.84
4.76
3.74
1.42
2.94
4.77
1.80
23.40
2.94
4.25
58
5.79
Net margin%
24.14
24.97
25.96
27.94
26.47
25.90
23.56
21.26
21.95
23.79
20.51
23.56
24.55
16
37.92
P/E ratio (avg)x
28.76
28.03
24.16
20.71
20.05
19.35
20.80
21.88
19.05
20.58
10.21
20.58
20.76
68
31.13
EV/EBITx
21.90
22.13
21.27
23.65
22.96
21.76
22.94
25.33
24.19
21.57
7.456
22.94
22.54
70
12.81
FCF yield (avg)%
18.18
18.68
21.60
19.77
22.60
23.97
21.87
21.91
24.68
27.25
19.90
23.97
21.89
50
7.01
FCF margin%
30.62
30.05
29.28
27.28
29.02
27.81
30.34
28.78
28.31
29.09
25.26
28.78
29.06
84
1.106
FCF / Net incomex
0.434
0.445
0.434
0.444
0.464
0.498
0.508
0.616
0.727
0.747
0.417
0.616
0.481
92
25.43
ROIC%
7.18
7.03
9.99
11.90
10.53
7.92
10.75
7.83
10.23
8.41
12.74
8.41
9.20
6
9.86
Return on equity%
12.76
12.86
13.36
14.93
14.50
14.82
12.94
14.90
14.88
11.95
24.90
14.82
13.93
61
10.99
Return on assets%
23.33
23.40
23.78
25.89
26.88
29.84
32.54
35.32
34.55
37.43
5.27
34.55
28.36
77
0.11
EPS$
0.42
0.44
0.48
0.56
0.53
0.62
0.59
0.60
0.64
0.67
0.11
4.92%
5.98%
—
14.61
EPS growth%
14.78
16.46
16.22
14.99
16.51
17.63
16.01
18.83
16.08
13.32
5.94
16.08
16.15
51
0.34
Bookvalue per sh$
0.21
0.20
0.19
0.19
0.20
0.22
0.22
0.20
0.18
0.16
0.08
(4.74%)
(3.22%)
—
0.35
FCF per share$
0.38
0.37
0.44
0.53
0.55
0.62
0.61
0.66
0.70
0.85
0.32
9.27%
9.15%
—
0.30
Dividend per sh$
0.36
0.33
0.37
0.36
0.37
0.38
0.41
0.41
0.38
0.39
0.21
1.13%
1.09%
—
10.53
Div yield (avg)%
17.86
17.71
17.08
17.91
18.66
19.71
20.29
22.69
22.43
19.85
9.60
20.29
19.19
71
6.76
Payout ratio%
22.97
24.48
25.80
25.11
27.91
27.41
29.78
28.39
31.12
32.94
4.63
29.78
27.66
70
200.6
Shares (diluted)M
254.9
243.5
225.0
233.1
229.5
226.2
251.1
247.2
243.3
252.8
206.5
1.95%
0.69%
24
11.92
Buyback yield%
33.96
33.35
30.98
29.48
31.27
32.70
31.33
32.44
34.59
36.63
25.78
32.70
32.57
69
1.147
D/E ratiox
0.240
0.238
0.269
0.263
0.259
0.239
0.246
0.241
0.256
0.263
0.904
0.246
0.251
23
38.90
Enterprise value$M
18.97
17.88
20.77
22.82
23.46
24.44
23.76
26.00
24.70
24.94
97.62
1.24%
3.05%
32
53.56
LT debt$M
45.91
49.90
52.19
53.18
46.82
43.70
45.73
48.72
45.45
46.34
88.95
(0.21%)
(0.30%)
53
Revenue
$124.2M
5.72%
1.00×
Cost of revenue
$86.95M
5.72%
1.00×
Operating expenses
$26.78M
6.13%
1.04×
Property and equipment
16.06%
Goodwill & intangibles
15.77%