252.0
Revenue$M
206.7
214.6
223.3
239.5
247.3
260.8
276.0
286.4
303.1
319.1
273.2
5.23%
5.03%
7
18.59
Revenue growth%
7.77
7.33
8.20
6.46
9.04
9.24
9.22
8.72
5.88
3.67
20.88
8.72
7.98
51
17.21
Gross margin%
11.22
9.70
9.41
7.07
9.59
9.69
9.16
8.61
6.82
4.93
14.78
8.61
9.28
72
17.00
Operating margin%
22.65
22.12
19.13
19.65
22.49
21.02
19.29
17.75
17.88
19.95
5.68
19.29
19.80
57
14.50
Net margin%
11.27
11.19
12.06
9.48
9.75
9.21
11.36
11.42
13.10
10.20
19.48
11.36
11.23
42
33.78
P/E ratio (avg)x
33.34
37.98
36.82
39.88
42.12
46.97
48.08
56.00
53.76
58.22
21.46
53.76
44.55
14
30.84
EV/EBITx
22.61
24.66
28.02
32.22
32.11
37.70
42.98
40.62
39.18
46.29
26.77
40.62
34.96
72
22.97
FCF yield (avg)%
10.21
8.79
9.12
9.25
7.01
4.90
4.03
5.32
5.84
6.21
23.47
5.32
6.61
23
17.14
FCF margin%
8.97
7.03
4.17
4.62
1.65
4.26
1.44
0.40
0.40
0.40
17.80
0.40
2.91
41
0.280
FCF / Net incomex
1.322
1.358
1.400
1.580
1.532
1.533
1.600
1.470
1.572
1.584
0.360
1.572
1.532
50
26.68
ROIC%
19.48
17.86
20.02
17.22
15.28
14.60
13.14
13.47
13.40
13.67
24.81
13.47
14.94
63
21.52
Return on equity%
4.67
4.90
2.61
0.87
0.40
0.40
0.40
0.40
2.71
0.40
29.44
0.40
0.63
56
12.08
Return on assets%
18.45
17.67
19.29
17.51
17.42
14.76
13.51
10.86
12.33
11.80
17.48
12.33
16.09
9
0.05
EPS$
0.07
0.07
0.08
0.07
0.08
0.09
0.08
0.09
0.10
0.09
0.06
2.48%
2.80%
—
14.28
EPS growth%
28.35
26.21
26.12
24.23
24.25
24.06
21.98
24.38
23.71
22.36
14.34
23.71
24.24
30
0.02
Bookvalue per sh$
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.10
0.11
0.13
0.03
4.64%
3.89%
—
0.06
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.04
6.27%
4.65%
—
0.02
Dividend per sh$
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.02
6.01%
7.98%
—
21.34
Div yield (avg)%
9.66
10.34
12.53
13.01
10.95
8.01
7.19
8.95
11.69
10.05
19.14
8.95
10.19
63
3.29
Payout ratio%
11.28
12.19
14.31
16.46
13.86
11.33
13.89
12.01
14.85
15.79
8.10
13.89
13.88
36
2.722
Shares (diluted)B
2.204
2.143
2.320
2.267
2.388
2.209
2.086
1.946
1.825
1.709
2.589
(6.47%)
(1.79%)
57
10.31
Buyback yield%
13.61
11.98
10.20
11.61
11.39
8.81
9.20
10.41
7.74
7.39
7.82
8.81
10.30
91
0.245
D/E ratiox
1.420
1.544
1.584
1.555
1.735
1.894
2.128
2.428
2.711
2.764
0.146
2.428
1.814
19
257.9
Enterprise value$M
38.48
38.96
45.53
52.99
57.34
68.11
68.01
74.18
88.89
89.79
270.6
9.38%
8.75%
16
271.8
LT debt$M
325.8
351.1
408.2
422.2
478.0
542.2
527.5
550.6
554.3
590.3
267.6
4.31%
7.70%
64
Revenue
$319.1M
5.03%
1.00×
Cost of revenue
$193.3M
5.05%
1.00×
Operating expenses
$44.46M
5.28%
1.02×
Goodwill & intangibles
15.63%