211.7
Revenue$M
349.9
361.6
384.5
410.1
425.9
450.9
461.7
473.5
501.6
523.7
228.1
4.22%
4.39%
92
19.23
Revenue growth%
19.81
18.45
20.78
19.34
17.65
19.94
17.27
18.58
17.11
17.80
26.95
17.80
18.51
88
25.62
Gross margin%
15.78
15.92
18.44
16.57
16.22
13.34
13.70
16.23
16.27
13.59
6.28
13.70
16.07
16
12.79
Operating margin%
1.30
0.40
0.40
0.40
2.90
5.12
7.24
5.90
8.03
5.32
23.87
5.90
4.01
69
26.34
Net margin%
9.48
12.02
9.96
10.70
13.32
14.36
11.65
12.59
10.03
12.79
20.95
12.59
11.83
85
14.24
P/E ratio (avg)x
17.80
18.33
18.04
18.16
18.19
20.54
20.41
19.24
20.99
21.98
18.81
20.54
18.79
68
7.219
EV/EBITx
22.88
21.54
21.08
21.35
22.50
24.59
26.26
28.49
27.49
26.76
11.75
26.76
23.74
73
15.02
FCF yield (avg)%
4.24
3.23
6.02
8.93
7.58
8.49
5.62
6.44
4.55
6.54
28.59
6.44
6.23
63
28.83
FCF margin%
26.81
29.19
31.84
29.54
27.85
25.79
28.47
28.50
28.66
30.10
21.23
28.50
28.58
78
0.309
FCF / Net incomex
1.444
1.643
1.510
1.391
1.263
1.324
1.304
1.405
1.354
1.507
1.427
1.354
1.398
21
29.66
ROIC%
22.96
22.09
20.02
17.12
14.99
16.19
14.04
14.87
15.36
16.49
8.99
15.36
16.34
71
15.67
Return on equity%
8.85
11.11
11.54
10.98
10.95
13.48
11.68
8.81
8.42
11.35
12.48
11.35
11.04
55
29.40
Return on assets%
30.16
28.67
28.42
29.73
28.14
30.23
30.94
30.63
28.78
27.58
20.17
30.23
29.25
59
0.08
EPS$
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.08
2.28%
1.40%
—
23.85
EPS growth%
21.48
22.27
23.99
21.52
22.87
23.43
22.24
24.60
22.50
20.69
24.15
22.50
22.38
35
0.02
Bookvalue per sh$
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.09
1.59%
4.49%
—
0.02
FCF per share$
0.07
0.06
0.07
0.08
0.08
0.07
0.07
0.06
0.05
0.06
0.07
(7.03%)
(1.30%)
—
0.10
Dividend per sh$
0.18
0.20
0.22
0.26
0.31
0.30
0.30
0.36
0.36
0.43
0.05
6.95%
11.14%
—
3.04
Div yield (avg)%
25.35
25.80
27.15
27.57
30.07
31.99
34.95
36.94
38.89
39.01
19.04
36.94
31.03
8
16.82
Payout ratio%
28.34
30.21
30.06
28.95
28.88
28.45
27.61
29.17
27.35
24.44
3.04
27.61
28.67
65
2.271
Shares (diluted)B
1.794
1.945
1.807
1.974
2.209
2.154
2.045
1.901
2.095
2.142
2.319
(0.61%)
1.79%
20
20.25
Buyback yield%
17.64
19.95
20.03
20.90
20.85
19.03
18.59
17.02
15.30
15.45
29.96
17.02
18.81
92
1.188
D/E ratiox
1.384
1.510
1.587
1.767
1.992
2.230
2.561
2.427
2.828
3.207
0.801
2.561
2.111
32
30.93
Enterprise value$M
390.3
433.3
431.6
408.4
375.1
356.5
346.7
323.1
291.8
274.4
149.9
(6.06%)
(2.65%)
92
343.8
LT debt$M
446.3
493.6
548.0
549.2
576.4
563.8
582.6
633.9
675.9
660.8
186.5
2.77%
4.95%
12
Revenue
$523.7M
4.39%
1.00×
Cost of revenue
$325.5M
4.41%
1.00×
Operating expenses
$62.42M
4.43%
1.00×
Goodwill & intangibles
17.29%
Spread over hurdle
80.74%