203.8
Revenue$M
161.6
169.2
176.4
183.5
192.0
200.7
206.5
216.4
229.2
240.5
223.2
4.61%
4.57%
37
5.48
Revenue growth%
30.03
29.89
29.43
29.96
29.93
28.10
29.01
30.57
29.87
29.81
17.38
29.81
29.88
49
10.35
Gross margin%
27.62
27.58
30.40
29.61
28.98
26.30
25.82
23.34
22.27
19.60
2.50
23.34
26.94
20
25.11
Operating margin%
5.16
7.24
8.31
9.75
12.30
12.16
14.33
14.31
15.27
17.01
29.57
14.33
12.23
60
11.23
Net margin%
14.89
12.32
12.18
14.21
15.82
14.16
13.15
15.58
12.61
14.25
12.26
14.16
14.19
84
7.344
P/E ratio (avg)x
33.29
36.60
40.13
38.54
39.18
35.76
38.90
40.79
41.40
44.03
30.99
40.79
39.04
21
15.47
EV/EBITx
34.97
33.31
38.14
42.96
46.47
52.78
50.54
58.43
56.61
56.98
10.68
56.61
48.51
57
17.64
FCF yield (avg)%
3.16
3.15
1.28
1.25
2.95
4.22
5.66
7.90
7.92
7.95
14.28
7.90
3.69
36
26.43
FCF margin%
16.95
14.15
16.22
15.95
15.42
16.43
19.08
20.14
17.60
15.41
14.44
17.60
16.32
86
1.775
FCF / Net incomex
1.037
1.189
1.401
1.480
1.569
1.605
1.841
2.178
2.323
2.632
1.189
2.178
1.587
56
20.98
ROIC%
15.35
12.90
11.00
10.73
8.84
8.25
9.99
9.47
7.91
6.26
23.04
8.25
9.73
84
19.00
Return on equity%
24.69
26.50
29.27
28.70
27.95
26.18
23.61
24.28
25.15
26.85
14.10
25.15
26.34
78
17.54
Return on assets%
12.25
13.85
15.04
15.58
14.08
14.83
17.34
18.67
20.50
20.89
7.13
18.67
15.31
39
0.31
EPS$
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.06
0.33
(3.14%)
(2.35%)
—
9.07
EPS growth%
28.76
31.20
33.11
30.34
31.40
29.09
31.86
30.30
31.44
32.54
3.22
31.44
31.30
66
0.29
Bookvalue per sh$
0.35
0.39
0.37
0.33
0.33
0.36
0.34
0.36
0.38
0.40
0.25
3.85%
0.64%
—
0.28
FCF per share$
0.17
0.15
0.17
0.15
0.14
0.13
0.12
0.11
0.10
0.11
0.07
(4.76%)
(3.56%)
—
0.11
Dividend per sh$
0.13
0.13
0.13
0.12
0.12
0.13
0.14
0.14
0.14
0.15
0.12
3.57%
1.91%
—
23.38
Div yield (avg)%
16.66
16.39
18.73
20.56
19.11
21.04
22.75
22.55
20.75
19.53
22.82
21.04
20.04
16
21.21
Payout ratio%
9.54
11.49
10.03
9.60
7.01
7.41
6.74
9.38
11.44
12.11
27.30
9.38
9.57
22
291.6
Shares (diluted)M
433.5
504.0
573.2
634.4
640.3
747.0
864.5
869.6
956.4
943.1
298.5
8.05%
8.60%
89
16.57
Buyback yield%
0.62
0.44
2.14
0.60
0.40
0.40
0.40
0.40
1.73
0.40
14.57
0.40
0.42
20
0.707
D/E ratiox
0.321
0.329
0.320
0.336
0.359
0.393
0.406
0.420
0.396
0.393
1.139
0.396
0.376
53
180.8
Enterprise value$M
97.76
100.3
96.12
99.00
94.31
83.58
73.17
67.03
69.18
75.23
192.5
(4.42%)
(2.23%)
42
31.06
LT debt$M
316.1
374.0
370.8
386.3
378.4
415.9
404.8
469.2
558.6
665.1
160.5
11.94%
8.44%
29
Revenue
$240.5M
4.57%
1.00×
Cost of revenue
$135.3M
4.93%
1.03×
Operating expenses
$34.62M
4.17%
0.96×
Property and equipment
13.61%