245.3
Revenue$M
273.6
270.3
269.4
271.6
276.9
284.6
283.6
291.6
290.8
255.9
267.9
1.38%
0.56%
65
5.03
Revenue growth%
8.49
7.33
7.75
8.15
9.13
6.77
8.32
9.58
10.13
11.60
18.36
9.13
8.41
41
5.64
Gross margin%
11.56
10.34
7.44
5.27
6.15
7.37
9.86
9.98
8.24
5.11
6.71
8.24
9.05
25
19.78
Operating margin%
9.69
11.69
10.29
10.52
8.56
6.00
8.57
10.77
10.29
29.60
5.10
8.57
9.99
92
8.49
Net margin%
16.50
14.80
12.90
12.77
12.74
10.68
10.32
10.21
9.11
25.38
9.56
10.32
12.75
91
8.132
P/E ratio (avg)x
22.87
23.49
28.18
31.98
33.78
33.57
35.83
43.49
52.16
28.62
22.47
35.83
32.78
44
27.66
EV/EBITx
42.35
46.37
53.86
60.53
70.53
71.48
85.63
84.62
92.06
16.58
19.82
84.62
65.53
54
12.75
FCF yield (avg)%
2.68
2.56
0.40
0.40
0.40
0.76
3.17
3.55
5.43
27.10
8.70
3.17
2.51
44
12.13
FCF margin%
31.10
30.63
30.59
30.88
30.83
31.34
32.25
32.70
30.54
16.11
19.63
31.34
30.99
52
1.523
FCF / Net incomex
1.125
1.123
1.071
1.165
1.360
1.372
1.422
1.540
1.528
0.654
1.210
1.422
1.263
13
26.54
ROIC%
2.56
0.40
0.40
1.50
0.86
0.40
1.14
0.40
0.40
3.95
26.47
0.40
0.63
17
26.72
Return on equity%
9.44
10.08
11.39
8.57
9.72
9.67
11.96
9.35
7.64
18.70
10.31
9.67
9.70
94
23.52
Return on assets%
21.96
24.02
23.16
23.90
26.09
26.82
26.22
23.91
24.89
2.46
10.62
26.09
23.96
69
0.14
EPS$
0.43
0.43
0.41
0.37
0.40
0.37
0.35
0.33
0.36
0.15
0.16
(1.00%)
(2.95%)
—
27.23
EPS growth%
5.98
3.08
5.78
4.62
7.34
8.73
7.54
8.70
10.34
6.18
10.15
8.70
7.33
54
0.19
Bookvalue per sh$
0.22
0.23
0.25
0.25
0.24
0.22
0.23
0.26
0.25
0.41
0.58
(0.12%)
2.03%
—
0.19
FCF per share$
0.33
0.36
0.40
0.44
0.40
0.35
0.33
0.36
0.35
0.11
0.37
(4.23%)
(0.15%)
—
0.74
Dividend per sh$
0.71
0.69
0.79
0.77
0.74
0.83
0.92
1.01
1.12
0.39
0.37
7.68%
5.67%
—
19.79
Div yield (avg)%
10.14
8.27
7.01
7.28
10.27
9.06
9.75
7.30
7.92
4.64
18.79
9.06
8.66
73
7.24
Payout ratio%
10.20
12.43
10.95
12.91
14.72
12.57
12.50
13.30
10.50
23.46
6.78
12.57
12.46
87
201.2
Shares (diluted)M
178.9
182.3
188.6
167.0
179.0
195.6
193.5
176.8
187.8
208.3
207.2
2.38%
(0.32%)
6
15.35
Buyback yield%
22.72
23.37
21.03
23.77
22.52
19.60
19.15
20.03
20.40
20.85
2.45
20.03
21.78
46
0.276
D/E ratiox
0.713
0.792
0.845
0.948
0.991
1.109
1.028
0.965
1.040
0.490
1.471
1.028
0.956
77
148.2
Enterprise value$M
112.0
100.9
94.11
84.85
85.22
84.56
89.61
85.72
77.67
196.2
21.39
(1.75%)
(5.12%)
26
40.81
LT debt$M
170.4
184.6
206.1
192.7
204.4
234.9
240.1
230.1
237.0
263.5
201.2
4.23%
2.21%
10
Revenue
$290.8M
0.56%
1.00×
Cost of revenue
$174.7M
0.48%
0.99×
Operating expenses
$63.20M
0.92%
1.04×
Property and equipment
20.68%
Goodwill & intangibles
16.27%