124.8
Revenue$M
109.6
118.8
127.9
137.6
149.3
158.7
172.2
183.9
194.9
210.2
127.6
7.08%
7.65%
67
12.62
Revenue growth%
4.16
5.57
6.15
8.49
5.59
4.97
3.67
3.92
5.14
7.32
13.60
4.97
5.36
59
19.17
Gross margin%
26.59
23.67
21.73
21.77
19.49
17.06
18.48
16.28
16.10
17.28
15.32
17.06
18.98
80
28.87
Operating margin%
36.71
36.47
33.73
33.71
31.92
34.27
31.48
28.53
26.40
25.06
2.12
28.53
32.82
85
3.77
Net margin%
20.21
17.90
15.05
15.83
17.80
18.04
18.65
20.24
17.63
18.38
10.98
18.38
17.97
48
17.53
P/E ratio (avg)x
19.56
22.32
23.21
23.51
25.47
29.00
32.84
33.37
38.14
41.46
31.18
33.37
27.23
78
33.45
EV/EBITx
19.40
22.66
22.08
22.29
24.13
23.28
25.90
28.71
29.91
29.41
8.899
28.71
23.71
65
26.91
FCF yield (avg)%
12.11
9.76
9.29
8.40
6.77
5.64
8.52
9.15
11.33
12.16
15.36
9.15
9.22
45
20.93
FCF margin%
12.65
12.68
14.10
17.04
16.59
14.46
15.64
14.76
12.27
12.75
4.11
14.46
14.28
21
0.875
FCF / Net incomex
0.355
0.304
0.275
0.283
0.298
0.274
0.258
0.249
0.212
0.215
1.244
0.249
0.275
95
27.92
ROIC%
24.41
25.97
25.81
24.23
25.61
23.21
24.00
25.74
27.35
25.88
21.26
25.74
25.67
43
26.72
Return on equity%
22.75
24.73
22.73
22.76
24.72
26.69
24.25
26.31
29.06
31.74
16.53
26.69
24.72
89
17.98
Return on assets%
25.85
28.07
25.72
23.20
21.84
22.74
22.01
19.31
19.09
19.01
4.04
19.31
22.38
27
0.64
EPS$
0.25
0.22
0.21
0.22
0.20
0.20
0.18
0.16
0.14
0.14
0.66
(6.79%)
(6.60%)
—
29.42
EPS growth%
2.89
2.29
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
12.31
0.40
0.40
10
0.35
Bookvalue per sh$
1.04
1.12
1.19
1.29
1.32
1.47
1.45
1.58
1.50
1.53
0.89
3.14%
4.62%
—
0.95
FCF per share$
2.15
2.25
2.35
2.83
3.17
3.45
3.49
3.48
3.89
4.03
0.36
4.90%
8.03%
—
1.24
Dividend per sh$
1.14
1.17
1.38
1.47
1.66
1.88
2.08
2.45
2.56
2.98
1.38
12.36%
11.48%
—
28.08
Div yield (avg)%
0.40
3.07
2.51
0.40
0.40
0.40
0.40
0.76
3.75
4.65
22.13
0.76
0.58
42
22.84
Payout ratio%
10.55
9.51
7.85
7.48
7.78
6.85
4.40
6.55
4.46
5.29
11.63
5.29
7.17
37
141.5
Shares (diluted)M
176.7
171.8
163.3
154.4
158.9
149.0
162.2
166.5
188.0
208.1
142.7
5.55%
2.38%
22
29.07
Buyback yield%
22.45
23.83
22.51
22.25
22.20
24.17
23.32
23.29
24.02
24.22
6.12
24.02
23.30
7
0.321
D/E ratiox
0.662
0.713
0.602
0.630
0.606
0.595
0.571
0.563
0.498
0.460
1.358
0.563
0.599
6
120.8
Enterprise value$M
96.48
101.5
101.3
91.52
97.49
88.68
87.96
87.50
79.77
72.72
156.6
(5.69%)
(1.61%)
41
53.98
LT debt$M
56.83
58.46
54.46
49.63
56.01
63.09
69.76
74.20
69.50
73.14
150.1
5.48%
2.99%
23
Revenue
$210.2M
7.65%
1.00×
Cost of revenue
$122.5M
7.65%
1.00×
Operating expenses
$28.85M
7.54%
0.99×
Property and equipment
19.22%