46.70
Revenue$M
77.18
79.04
80.42
84.52
86.10
87.91
89.01
93.58
97.01
101.3
48.07
3.31%
3.02%
82
20.48
Revenue growth%
18.90
18.06
15.86
18.83
18.31
15.67
12.78
14.57
14.49
13.39
5.72
14.49
15.76
80
11.81
Gross margin%
4.21
3.31
1.26
0.40
1.03
1.62
1.69
0.86
2.73
3.70
9.89
1.69
1.66
46
11.46
Operating margin%
23.91
20.96
20.38
17.53
18.74
15.96
18.24
17.11
14.63
17.52
23.07
17.11
17.89
39
23.46
Net margin%
23.33
20.75
18.54
16.04
14.22
13.48
12.58
10.88
9.55
6.62
22.49
10.88
13.85
8
19.13
P/E ratio (avg)x
39.87
44.30
52.83
53.78
64.29
62.11
65.48
64.76
65.05
66.26
18.10
65.05
63.20
78
30.17
EV/EBITx
12.07
11.63
11.43
10.98
11.79
12.70
11.17
11.88
12.03
12.63
23.43
12.03
11.84
36
9.54
FCF yield (avg)%
1.11
0.40
0.40
1.60
0.68
0.40
0.40
0.40
3.39
5.02
18.65
0.40
0.54
85
13.70
FCF margin%
13.84
13.88
14.60
15.39
15.10
12.24
10.35
12.31
12.77
12.25
15.82
12.25
13.30
77
1.569
FCF / Net incomex
1.545
1.707
1.630
1.845
1.868
1.962
1.929
1.926
1.877
2.134
0.405
1.929
1.873
34
16.56
ROIC%
4.29
7.00
6.36
4.37
2.81
0.40
0.40
2.99
2.81
2.30
23.78
2.30
2.90
20
21.96
Return on equity%
28.67
31.09
33.21
33.75
35.12
32.50
34.69
33.12
30.95
30.90
2.41
32.50
32.81
31
13.67
Return on assets%
16.27
13.34
14.69
12.16
9.35
10.45
10.36
8.32
8.33
8.15
15.63
8.33
10.40
6
0.09
EPS$
0.12
0.13
0.14
0.14
0.16
0.15
0.16
0.17
0.17
0.17
0.09
0.66%
2.08%
—
9.03
EPS growth%
7.91
5.80
5.96
6.00
7.96
10.02
7.32
8.94
11.17
10.00
14.35
10.00
7.93
6
0.44
Bookvalue per sh$
0.29
0.32
0.38
0.43
0.44
0.49
0.59
0.65
0.65
0.76
0.39
11.51%
10.85%
—
0.18
FCF per share$
0.53
0.53
0.52
0.52
0.55
0.61
0.66
0.74
0.74
0.80
0.13
7.81%
4.60%
—
0.23
Dividend per sh$
0.37
0.39
0.42
0.43
0.47
0.48
0.55
0.61
0.70
0.71
0.31
8.52%
7.19%
—
10.37
Div yield (avg)%
20.09
19.05
21.52
21.96
24.88
25.46
26.14
24.05
21.53
20.70
11.06
24.05
21.75
55
3.46
Payout ratio%
11.78
9.79
10.63
8.52
7.98
7.26
6.40
5.58
4.71
6.29
12.24
6.29
7.62
12
145.4
Shares (diluted)M
126.2
115.9
121.9
114.1
123.5
116.5
128.2
139.5
137.1
136.2
144.0
1.98%
(0.02%)
79
22.65
Buyback yield%
29.68
28.99
26.67
25.12
26.77
24.90
27.69
27.32
28.24
26.46
23.49
27.32
27.05
13
0.580
D/E ratiox
0.976
0.896
0.951
0.895
0.916
0.930
0.961
1.029
1.066
1.019
1.398
1.019
0.956
19
13.10
Enterprise value$M
61.60
63.02
71.75
69.32
79.45
81.83
87.89
94.97
94.84
93.02
6.641
3.20%
4.49%
74
59.40
LT debt$M
165.4
182.6
192.7
209.6
213.2
238.2
250.8
260.7
266.0
315.3
108.3
8.14%
7.12%
20
Revenue
$101.3M
3.02%
1.00×
Cost of revenue
$70.93M
3.02%
1.00×
Operating expenses
$17.08M
2.96%
0.99×
Property and equipment
19.47%