57.46
Revenue$M
103.0
108.8
113.1
117.6
121.6
125.1
126.6
130.1
135.1
142.2
60.59
3.18%
3.56%
76
4.67
Revenue growth%
24.05
21.79
21.80
24.71
27.43
24.62
25.93
25.49
23.32
20.37
21.91
24.62
24.34
20
25.64
Gross margin%
7.90
7.11
7.98
8.32
11.13
10.95
8.49
10.14
12.76
10.42
10.32
10.42
9.32
16
25.03
Operating margin%
28.93
28.38
25.52
23.35
26.31
26.41
27.41
24.63
24.28
22.17
3.57
24.63
25.92
62
9.42
Net margin%
32.48
31.02
33.69
35.32
33.13
31.21
29.43
26.77
28.94
30.46
4.30
29.43
31.11
22
23.32
P/E ratio (avg)x
38.47
41.94
49.54
48.57
53.83
58.93
60.09
58.66
57.18
60.84
9.510
58.93
55.50
56
23.43
EV/EBITx
34.87
34.63
33.88
38.60
45.90
46.00
45.58
49.45
52.05
53.59
28.22
49.45
45.74
33
17.71
FCF yield (avg)%
2.80
1.24
3.39
3.25
5.62
4.51
6.65
4.97
6.98
8.71
17.98
6.65
4.74
13
3.73
FCF margin%
9.52
12.49
11.55
13.89
11.23
11.19
9.55
10.13
9.90
11.98
5.29
10.13
11.21
92
0.355
FCF / Net incomex
0.705
0.704
0.755
0.788
0.824
0.948
0.900
0.932
0.958
0.905
0.534
0.932
0.862
77
26.34
ROIC%
16.74
19.27
21.33
22.05
23.36
24.27
21.80
24.27
24.35
27.25
25.60
24.27
22.71
11
17.31
Return on equity%
21.62
20.23
22.66
21.90
24.85
27.09
24.79
24.38
23.86
22.21
9.82
24.38
23.26
73
2.31
Return on assets%
6.76
8.92
9.32
11.18
9.73
8.70
7.35
10.03
12.41
11.29
14.53
10.03
9.52
60
0.18
EPS$
0.06
0.06
0.06
0.06
0.06
0.08
0.09
0.10
0.10
0.11
0.20
11.17%
7.72%
—
29.79
EPS growth%
21.24
19.69
17.17
14.30
15.89
18.39
18.20
15.28
13.86
16.64
27.64
16.64
16.90
59
0.20
Bookvalue per sh$
0.12
0.14
0.15
0.15
0.16
0.17
0.16
0.17
0.20
0.21
0.20
5.70%
5.36%
—
0.17
FCF per share$
0.30
0.30
0.33
0.35
0.40
0.48
0.47
0.53
0.61
0.66
0.04
10.40%
9.92%
—
0.10
Dividend per sh$
0.12
0.12
0.13
0.14
0.14
0.15
0.15
0.17
0.16
0.17
0.20
3.67%
4.08%
—
3.58
Div yield (avg)%
24.55
22.31
25.03
24.62
22.41
20.48
23.37
22.08
19.76
16.88
7.52
20.48
22.36
14
15.56
Payout ratio%
5.76
4.15
4.80
2.28
4.82
2.42
0.40
0.40
1.95
0.40
12.36
0.40
2.35
18
172.8
Shares (diluted)M
185.4
198.1
214.8
193.9
210.3
188.8
169.9
184.9
168.1
165.6
167.8
(4.68%)
(1.86%)
30
27.34
Buyback yield%
5.37
2.49
4.72
4.59
2.30
0.48
2.40
3.62
2.23
5.03
8.50
2.40
3.06
67
0.462
D/E ratiox
0.562
0.502
0.544
0.539
0.483
0.413
0.356
0.332
0.324
0.288
1.637
0.332
0.448
40
94.14
Enterprise value$M
93.27
96.12
98.59
104.9
119.9
114.9
127.6
139.3
143.0
142.5
28.44
3.52%
5.41%
83
13.09
LT debt$M
155.5
144.3
137.3
153.9
141.6
147.0
162.6
184.1
178.5
203.4
87.69
7.51%
1.83%
38
Revenue
$142.2M
3.56%
1.00×
Cost of revenue
$82.08M
3.88%
1.03×
Operating expenses
$24.37M
3.03%
0.95×
Property and equipment
21.06%
Goodwill & intangibles
19.06%
Spread over hurdle
45.89%