108.0
Revenue$M
142.5
148.5
158.6
162.9
167.8
172.0
182.9
190.7
202.9
210.8
120.3
4.67%
4.45%
55
21.06
Revenue growth%
31.67
33.11
31.25
29.13
27.09
26.58
23.67
25.17
26.47
26.24
10.46
26.24
26.84
40
24.82
Gross margin%
9.90
8.03
6.09
8.04
7.57
5.59
7.54
9.06
9.48
8.58
20.05
8.58
8.04
73
5.66
Operating margin%
21.59
22.40
21.21
18.82
20.62
21.78
23.86
26.24
23.58
26.48
10.01
23.86
22.09
32
3.69
Net margin%
24.47
21.53
23.55
23.14
25.49
23.49
21.02
18.48
17.58
18.50
11.77
18.50
22.34
16
11.05
P/E ratio (avg)x
34.92
32.20
30.45
31.42
32.85
32.46
29.80
31.12
32.95
32.26
20.78
32.26
32.23
64
16.50
EV/EBITx
16.07
14.67
16.18
15.10
13.59
12.30
12.41
13.65
12.23
12.25
30.67
12.30
13.62
60
9.85
FCF yield (avg)%
18.97
17.14
17.98
18.45
19.96
21.32
24.21
26.23
24.48
24.48
11.60
24.48
20.64
55
12.23
FCF margin%
11.92
10.06
10.10
8.68
6.52
8.74
10.09
9.89
8.11
9.97
21.27
9.89
9.93
50
1.112
FCF / Net incomex
1.123
1.167
1.005
0.928
0.841
0.820
0.818
0.807
0.765
0.683
1.362
0.807
0.830
81
19.62
ROIC%
18.55
16.56
16.92
17.41
19.69
17.27
19.07
20.69
23.06
21.36
20.79
20.69
18.81
29
6.92
Return on equity%
13.00
14.43
13.30
12.73
13.32
12.41
11.76
10.08
10.70
9.22
7.73
10.70
12.57
39
19.84
Return on assets%
7.65
6.73
5.40
6.48
6.70
4.29
5.28
3.53
4.92
4.49
5.86
4.49
5.34
6
0.48
EPS$
0.41
0.43
0.44
0.50
0.54
0.52
0.51
0.53
0.61
0.66
0.53
4.17%
6.48%
—
28.28
EPS growth%
19.15
19.70
20.64
18.78
20.88
21.88
22.02
19.27
16.97
17.32
10.52
19.27
19.48
26
0.47
Bookvalue per sh$
0.14
0.12
0.11
0.11
0.10
0.11
0.10
0.09
0.09
0.10
0.45
(0.80%)
(4.35%)
—
0.51
FCF per share$
0.69
0.71
0.68
0.75
0.78
0.80
0.79
0.83
0.82
0.90
0.51
2.96%
3.74%
—
0.61
Dividend per sh$
0.33
0.32
0.30
0.31
0.28
0.31
0.27
0.25
0.23
0.22
0.17
(4.82%)
(4.29%)
—
21.44
Div yield (avg)%
21.38
20.85
19.86
21.53
20.99
22.00
24.72
25.30
23.11
23.43
24.27
23.43
21.76
28
4.36
Payout ratio%
7.66
8.53
8.90
7.54
7.84
6.72
6.67
9.62
7.86
8.57
28.17
7.86
7.85
11
182.5
Shares (diluted)M
155.5
146.3
132.6
141.1
140.0
129.7
125.7
109.7
119.3
111.3
185.0
(4.48%)
(3.56%)
94
28.21
Buyback yield%
27.90
27.24
26.53
23.57
24.43
22.80
20.04
22.30
22.16
22.97
21.70
22.30
23.27
12
1.767
D/E ratiox
1.596
1.878
2.042
2.313
2.542
2.931
3.007
3.236
3.121
3.278
0.176
3.121
2.737
39
215.5
Enterprise value$M
216.5
201.9
189.4
164.7
180.5
175.1
172.9
155.8
162.4
151.0
68.87
(3.50%)
(3.84%)
85
187.4
LT debt$M
383.3
426.3
408.8
469.7
504.3
494.1
483.4
516.3
497.5
588.7
83.93
3.14%
5.83%
11
Revenue
$210.8M
4.45%
1.00×
Cost of revenue
$147.6M
4.45%
1.00×
Operating expenses
$38.64M
4.30%
0.99×
Property and equipment
19.53%