175.5
Revenue$M
333.1
341.1
347.5
357.3
360.8
355.3
354.5
360.2
366.2
373.0
182.2
0.67%
1.05%
43
29.97
Revenue growth%
25.93
23.71
22.03
19.05
21.53
19.25
18.16
19.53
20.13
19.59
22.71
19.53
19.86
21
24.54
Gross margin%
9.04
11.71
14.17
16.92
15.17
17.89
18.87
17.57
15.54
17.49
23.17
17.57
16.23
10
4.39
Operating margin%
10.13
7.15
5.68
6.67
5.28
6.10
8.61
5.68
4.98
2.55
20.81
5.68
5.89
45
23.29
Net margin%
22.54
22.10
24.29
24.49
22.74
22.39
21.40
20.00
18.27
19.00
7.42
20.00
22.25
5
32.58
P/E ratio (avg)x
34.66
36.34
40.06
44.54
48.70
49.51
53.94
54.70
57.44
66.16
25.65
54.70
49.10
65
20.75
EV/EBITx
18.52
21.15
24.79
25.78
28.97
30.81
34.07
38.58
43.98
46.82
18.58
38.58
29.89
95
27.13
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.83
1.12
4.10
4.48
1.48
3.37
6.12
3.37
1.30
88
3.85
FCF margin%
27.69
24.91
22.69
20.01
21.77
20.52
21.04
18.17
20.52
21.00
25.56
20.52
21.02
18
0.871
FCF / Net incomex
0.243
0.254
0.235
0.222
0.223
0.221
0.227
0.214
0.241
0.258
0.956
0.227
0.231
11
28.51
ROIC%
20.95
22.44
22.93
21.95
24.00
23.81
24.31
21.45
20.46
23.45
19.28
23.45
22.68
88
15.96
Return on equity%
13.08
14.30
13.65
12.58
10.22
12.12
14.29
16.65
14.39
12.87
12.40
14.29
13.36
26
20.18
Return on assets%
24.27
21.71
23.58
20.90
21.35
19.75
18.55
17.61
14.72
17.46
25.45
17.61
20.32
57
0.10
EPS$
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.07
0.11
1.29%
2.21%
—
2.31
EPS growth%
18.93
17.84
18.30
16.68
15.79
17.94
18.51
17.91
16.62
15.33
4.03
17.91
17.87
52
0.14
Bookvalue per sh$
0.10
0.09
0.08
0.09
0.09
0.08
0.07
0.08
0.08
0.08
0.05
(2.58%)
(3.24%)
—
0.04
FCF per share$
0.13
0.12
0.12
0.12
0.11
0.13
0.15
0.16
0.15
0.17
0.13
8.07%
3.27%
—
0.04
Dividend per sh$
0.17
0.16
0.15
0.17
0.19
0.19
0.18
0.17
0.19
0.21
0.07
1.39%
3.45%
—
12.46
Div yield (avg)%
18.54
20.38
19.35
17.31
16.48
16.37
16.14
14.20
13.72
15.33
5.51
15.33
16.42
80
29.72
Payout ratio%
13.44
13.46
13.53
13.95
15.56
13.40
11.71
12.99
15.22
14.69
17.23
13.40
13.50
64
1.058
Shares (diluted)B
0.835
0.733
0.630
0.587
0.600
0.538
0.541
0.574
0.570
0.592
1.028
(0.27%)
(3.05%)
78
15.13
Buyback yield%
16.44
15.73
13.57
14.01
12.12
14.16
14.69
12.51
9.93
9.07
12.44
12.51
13.79
21
0.206
D/E ratiox
0.653
0.734
0.693
0.764
0.882
1.014
1.018
0.957
1.038
0.975
1.672
1.014
0.919
51
113.0
Enterprise value$M
54.23
54.40
51.09
54.96
49.87
53.67
50.90
45.94
40.64
41.50
122.0
(3.61%)
(2.91%)
7
16.71
LT debt$M
145.0
140.1
154.5
168.2
183.3
161.7
175.2
158.7
142.1
144.3
314.2
(4.68%)
0.94%
56
Revenue
$373.0M
1.05%
1.00×
Cost of revenue
$246.0M
1.00%
0.99×
Operating expenses
$38.00M
2.04%
1.10×
Property and equipment
16.51%
Spread over hurdle
(1.62%)