405.9
Revenue$M
268.7
290.3
308.7
340.0
370.0
393.6
426.3
471.3
507.4
540.5
450.5
7.88%
8.17%
82
24.79
Revenue growth%
8.63
10.69
7.80
6.31
3.80
3.44
0.72
0.40
0.40
0.40
19.21
0.40
3.62
57
19.19
Gross margin%
20.05
17.28
17.44
15.53
18.21
17.21
16.92
18.91
21.20
21.56
12.22
18.91
17.83
45
13.47
Operating margin%
17.79
20.55
18.14
17.52
20.32
22.06
23.74
25.61
28.55
29.86
7.32
25.61
21.31
7
13.37
Net margin%
23.08
21.35
23.94
24.80
25.38
28.08
30.20
27.25
25.07
27.35
15.91
27.35
25.22
11
8.130
P/E ratio (avg)x
12.73
12.55
12.81
12.48
13.23
12.32
13.36
13.54
13.78
13.17
6.700
13.36
12.99
69
18.70
EV/EBITx
15.85
15.10
15.47
16.13
17.86
19.94
19.88
23.13
22.48
21.18
37.42
21.18
18.87
32
9.01
FCF yield (avg)%
15.07
13.38
13.43
12.51
14.59
13.91
14.71
11.84
10.07
12.49
28.18
12.49
13.41
89
22.65
FCF margin%
23.43
24.38
26.99
24.76
26.74
29.55
28.55
26.10
28.81
26.70
18.68
28.55
26.72
51
0.903
FCF / Net incomex
1.159
1.178
1.156
1.187
1.421
1.585
1.914
2.185
2.424
2.437
0.171
2.185
1.503
74
3.90
ROIC%
18.88
16.00
13.18
11.57
10.19
8.31
7.27
6.16
6.24
6.60
3.23
6.60
9.25
71
13.77
Return on equity%
33.07
30.95
31.03
31.94
33.20
34.84
31.96
30.38
27.78
27.26
21.53
30.38
31.48
85
8.68
Return on assets%
9.80
10.47
11.91
13.53
12.35
10.67
9.28
7.29
7.28
8.15
23.90
8.15
10.13
31
0.05
EPS$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.05
(4.11%)
(3.53%)
—
4.84
EPS growth%
14.31
16.86
19.10
18.27
15.59
15.84
13.05
13.28
10.80
13.06
2.27
13.06
14.95
11
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
(3.83%)
(3.54%)
—
0.03
FCF per share$
0.05
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.04
9.35%
2.42%
—
0.04
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.05
(5.87%)
(4.05%)
—
6.04
Div yield (avg)%
10.03
7.84
8.00
10.78
8.51
6.25
4.79
7.38
4.93
5.59
26.44
5.59
7.61
91
7.78
Payout ratio%
10.14
8.66
10.12
11.97
11.74
12.34
12.37
11.83
14.44
11.76
17.12
12.34
11.80
27
3.161
Shares (diluted)B
5.205
6.044
7.105
7.031
6.812
7.130
7.625
8.543
8.851
9.569
3.055
7.03%
7.70%
30
23.38
Buyback yield%
26.24
26.95
28.91
26.02
24.54
22.16
24.07
26.18
23.36
26.09
27.30
24.07
26.06
91
1.328
D/E ratiox
2.299
2.260
2.302
2.723
2.925
3.495
4.185
4.973
4.980
5.841
0.542
4.973
3.210
61
358.8
Enterprise value$M
86.60
99.58
108.3
104.2
108.9
105.4
112.5
127.6
137.6
135.7
111.0
4.49%
4.96%
81
182.9
LT debt$M
377.1
398.4
371.2
419.5
471.2
473.4
472.1
454.2
462.8
454.9
406.5
(0.71%)
2.92%
77
Revenue
$540.5M
8.17%
1.00×
Cost of revenue
$264.2M
8.08%
0.99×
Operating expenses
$131.4M
8.36%
1.02×
Property and equipment
16.30%
Goodwill & intangibles
15.76%