57.84
Revenue$M
124.5
131.4
143.3
154.3
167.6
183.2
197.2
210.5
222.6
234.4
63.63
6.94%
7.54%
69
25.14
Revenue growth%
21.83
24.70
25.61
27.97
28.82
31.58
29.12
26.56
25.52
25.47
28.84
26.56
26.08
56
3.91
Gross margin%
17.50
15.51
18.00
16.98
19.37
20.90
20.48
21.60
23.53
26.25
3.68
21.60
19.93
40
11.71
Operating margin%
24.44
23.47
24.74
21.78
20.99
22.67
23.64
23.74
26.05
29.00
17.36
23.74
23.69
36
14.52
Net margin%
24.59
21.66
20.39
21.92
22.00
19.44
19.50
16.77
18.28
18.85
28.11
18.85
19.94
54
14.71
P/E ratio (avg)x
26.92
25.41
27.07
28.52
31.93
33.28
38.05
41.42
46.02
51.00
29.75
41.42
32.61
51
28.85
EV/EBITx
51.84
60.39
67.16
77.47
81.39
95.35
104.7
113.2
113.8
108.3
8.274
108.3
88.37
32
11.05
FCF yield (avg)%
22.81
23.00
20.86
22.81
22.55
23.03
24.22
24.81
24.85
26.30
2.12
24.81
23.02
70
26.30
FCF margin%
15.31
17.53
16.65
16.53
18.42
18.03
17.55
17.51
14.62
17.09
23.24
17.51
17.30
24
1.525
FCF / Net incomex
0.518
0.521
0.541
0.553
0.647
0.718
0.744
0.792
0.775
0.754
0.418
0.754
0.682
85
8.20
ROIC%
10.56
13.39
11.26
8.75
9.53
8.01
8.48
6.06
4.95
5.43
21.89
6.06
8.62
76
23.42
Return on equity%
17.28
16.65
14.78
17.60
18.17
19.53
18.68
18.69
19.92
22.65
26.93
19.53
18.43
26
20.95
Return on assets%
10.76
10.56
9.70
7.70
8.46
8.11
7.14
7.14
9.62
8.02
7.49
8.02
8.29
25
0.48
EPS$
0.61
0.58
0.53
0.50
0.48
0.43
0.44
0.48
0.49
0.46
0.50
(0.67%)
(1.92%)
—
20.83
EPS growth%
15.83
15.73
16.99
17.08
14.98
12.08
12.88
15.26
15.22
17.78
18.96
15.22
15.49
76
0.39
Bookvalue per sh$
0.37
0.35
0.37
0.36
0.34
0.37
0.37
0.33
0.29
0.31
0.57
(1.86%)
(2.64%)
—
0.65
FCF per share$
0.52
0.56
0.52
0.49
0.52
0.47
0.50
0.44
0.48
0.50
0.74
(0.60%)
(0.65%)
—
0.68
Dividend per sh$
0.18
0.19
0.18
0.20
0.23
0.23
0.20
0.19
0.19
0.20
0.93
(2.22%)
2.44%
—
15.87
Div yield (avg)%
14.88
15.65
14.30
12.70
14.28
14.84
15.73
17.49
19.33
20.03
28.16
17.49
15.26
45
22.36
Payout ratio%
17.48
17.86
16.39
16.00
17.92
20.79
22.07
24.38
25.85
24.49
24.72
24.38
19.36
16
118.3
Shares (diluted)M
140.8
139.1
125.9
114.3
102.9
95.28
90.00
99.66
102.4
96.53
118.2
(1.26%)
(3.05%)
84
11.50
Buyback yield%
16.22
16.30
17.18
17.76
19.59
18.69
19.22
19.74
19.81
19.58
25.01
19.58
18.96
65
0.494
D/E ratiox
1.148
1.188
1.148
1.250
1.271
1.511
1.547
1.669
1.830
2.063
1.736
1.669
1.391
84
180.8
Enterprise value$M
82.34
86.52
83.78
97.31
104.8
117.9
132.6
147.9
144.0
150.3
74.18
7.47%
5.79%
33
203.1
LT debt$M
31.09
30.52
31.74
35.66
37.00
37.97
38.00
41.14
42.98
40.33
81.74
1.74%
2.77%
89
Revenue
$234.4M
7.54%
1.00×
Cost of revenue
$148.6M
7.76%
1.02×
Operating expenses
$37.74M
7.41%
0.99×
Property and equipment
15.25%
Spread over hurdle
23.17%