446.3
Revenue$M
291.9
313.5
339.4
367.1
397.6
425.1
457.1
478.9
518.3
540.6
475.8
6.34%
7.09%
86
13.75
Revenue growth%
10.97
8.32
8.58
8.58
7.73
9.68
12.36
12.75
14.27
13.89
23.45
12.75
10.32
34
16.67
Gross margin%
16.42
17.61
19.89
18.83
21.04
22.66
24.12
23.63
25.51
23.96
21.43
23.96
21.85
90
16.34
Operating margin%
5.64
7.66
4.85
7.52
10.37
8.07
5.62
3.72
5.89
7.11
2.51
5.89
6.50
53
27.83
Net margin%
2.15
1.08
3.23
3.24
1.57
0.40
2.32
5.12
7.41
7.50
25.39
5.12
2.78
28
37.91
P/E ratio (avg)x
12.44
11.23
11.98
11.81
10.72
11.18
11.95
12.75
13.69
13.92
34.17
12.75
11.96
17
34.14
EV/EBITx
18.03
19.31
19.22
20.48
22.18
22.01
22.40
22.84
24.89
23.61
17.97
22.84
22.10
28
16.33
FCF yield (avg)%
9.53
8.81
10.34
9.94
7.22
10.19
10.98
13.78
15.97
14.22
3.21
13.78
10.26
6
15.32
FCF margin%
10.20
10.33
9.68
7.33
6.79
6.16
8.51
6.69
5.61
6.74
11.09
6.69
7.06
86
1.067
FCF / Net incomex
2.733
2.730
2.561
2.588
2.592
2.751
2.879
3.150
3.574
3.412
0.696
3.150
2.742
64
19.89
ROIC%
9.83
8.78
8.06
5.54
6.60
6.82
4.48
5.36
4.00
5.64
16.46
5.36
6.12
63
25.34
Return on equity%
6.24
4.41
2.30
3.28
3.73
2.17
5.04
5.99
6.90
4.68
9.24
5.04
4.55
42
21.95
Return on assets%
12.90
15.45
14.44
13.88
14.29
17.01
18.33
16.19
18.69
20.86
21.10
18.33
15.82
63
0.33
EPS$
0.31
0.29
0.27
0.27
0.31
0.34
0.36
0.35
0.40
0.43
0.35
6.74%
3.22%
—
24.57
EPS growth%
19.54
18.10
16.60
16.11
14.94
17.85
19.86
21.42
22.70
25.41
4.59
21.42
18.82
14
0.32
Bookvalue per sh$
0.36
0.31
0.32
0.34
0.31
0.31
0.33
0.35
0.36
0.38
0.12
4.42%
(0.60%)
—
0.44
FCF per share$
0.13
0.15
0.17
0.19
0.18
0.21
0.24
0.23
0.26
0.26
0.40
7.58%
7.94%
—
0.16
Dividend per sh$
0.11
0.10
0.09
0.10
0.09
0.09
0.09
0.08
0.08
0.08
0.28
(1.63%)
(4.41%)
—
18.10
Div yield (avg)%
18.69
18.06
16.37
13.85
15.35
13.92
15.24
13.15
13.44
14.69
16.05
13.92
14.97
48
15.49
Payout ratio%
4.44
3.28
2.74
0.72
3.19
2.14
3.60
2.61
5.45
3.18
2.78
3.18
3.18
35
228.8
Shares (diluted)M
248.1
241.3
242.9
275.8
263.2
241.0
246.5
270.6
294.9
301.2
231.3
2.73%
1.35%
14
19.16
Buyback yield%
20.01
22.88
19.92
19.25
18.98
19.38
17.11
17.83
18.64
16.90
12.30
17.83
19.12
9
1.578
D/E ratiox
1.223
1.145
1.185
1.120
1.033
0.948
0.918
0.872
0.945
1.021
1.204
0.945
1.027
7
214.5
Enterprise value$M
146.2
136.7
148.3
149.1
134.5
117.4
110.9
109.1
110.5
101.0
301.2
(5.57%)
(5.04%)
54
0.361
LT debt$B
0.614
0.698
0.774
0.899
0.854
0.863
0.963
1.066
1.090
1.114
0.153
5.46%
7.92%
51
Revenue
$540.6M
7.09%
1.00×
Cost of revenue
$320.7M
7.09%
1.00×
Operating expenses
$108.9M
7.10%
1.00×
Spread over hurdle
(0.73%)