113.8
Revenue$M
151.8
164.1
174.2
183.6
195.4
210.8
228.6
243.9
255.0
266.7
119.3
6.41%
6.18%
67
22.45
Revenue growth%
7.87
6.94
8.84
8.62
5.89
5.53
4.30
5.92
6.61
8.64
7.09
5.92
6.77
87
29.53
Gross margin%
28.36
29.77
27.36
24.71
23.23
21.39
22.34
23.47
21.10
21.95
20.44
21.95
23.35
54
20.50
Operating margin%
13.60
14.10
15.55
14.41
12.91
12.69
9.71
9.64
9.43
12.19
7.77
9.71
12.80
84
9.88
Net margin%
31.37
30.94
28.89
31.64
29.89
30.24
32.03
29.15
31.76
33.05
26.65
31.76
31.15
64
34.57
P/E ratio (avg)x
22.89
22.79
21.85
25.15
27.55
32.44
34.25
35.34
35.72
37.12
31.62
35.34
30.00
85
35.10
EV/EBITx
20.81
21.80
23.09
25.27
29.78
29.28
34.55
34.02
38.52
41.53
26.03
34.55
29.53
20
18.19
FCF yield (avg)%
25.36
24.18
22.62
24.58
23.60
21.94
21.70
19.92
18.37
18.79
22.85
19.92
22.28
81
24.26
FCF margin%
24.15
22.25
23.46
21.92
21.83
21.13
19.51
22.48
22.92
24.30
3.76
22.48
22.36
15
0.565
FCF / Net incomex
1.739
1.805
1.989
1.972
1.937
2.298
2.702
3.153
3.082
3.709
1.374
3.082
2.144
48
20.86
ROIC%
10.23
9.45
12.29
9.41
8.76
10.37
9.81
7.71
7.77
4.77
6.37
7.77
9.43
44
3.42
Return on equity%
16.00
15.38
13.75
13.17
13.74
16.30
16.85
14.41
14.47
14.55
4.79
14.55
14.51
39
18.50
Return on assets%
26.33
28.75
31.58
29.18
27.36
29.56
27.51
27.54
27.09
26.81
11.73
27.51
27.53
56
0.03
EPS$
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.04
3.43%
4.12%
—
27.87
EPS growth%
0.59
3.09
3.27
3.88
5.70
4.48
3.32
2.29
5.13
3.60
21.57
3.60
3.46
72
0.03
Bookvalue per sh$
0.02
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.02
0.03
0.15%
(1.14%)
—
0.02
FCF per share$
0.03
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.06
0.07
—
7.49%
7.46%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
1.40%
3.25%
—
7.43
Div yield (avg)%
29.55
32.46
31.78
33.25
35.96
36.31
34.68
34.90
34.62
34.19
26.21
34.68
34.40
81
2.26
Payout ratio%
8.45
10.28
7.67
10.48
9.24
10.99
8.38
8.61
9.92
12.23
15.56
9.92
9.58
59
6.916
Shares (diluted)B
11.45
11.95
12.04
12.62
12.59
12.38
13.36
13.84
16.52
19.09
7.175
8.68%
6.68%
12
20.87
Buyback yield%
4.08
2.19
2.13
0.40
0.40
1.96
1.22
0.40
0.40
1.78
27.36
1.22
1.50
34
0.482
D/E ratiox
1.320
1.437
1.594
1.631
1.689
1.639
1.893
1.993
2.082
1.965
0.121
1.965
1.664
43
120.6
Enterprise value$M
63.79
61.36
68.15
75.04
70.77
73.00
78.85
76.17
79.50
86.18
132.0
4.02%
3.81%
48
232.4
LT debt$M
207.3
231.9
264.7
293.1
323.4
338.0
330.1
350.4
324.3
333.9
68.83
0.64%
5.94%
49
Revenue
$266.7M
6.18%
1.00×
Cost of revenue
$168.3M
6.29%
1.01×
Operating expenses
$45.04M
6.46%
1.03×
Property and equipment
21.25%
Spread over hurdle
(0.67%)