186.7
Revenue$M
165.9
171.9
176.0
181.5
186.4
193.6
198.0
210.1
218.4
222.9
205.6
3.65%
3.14%
65
14.46
Revenue growth%
34.57
34.77
33.65
33.14
35.35
32.66
31.47
30.66
27.78
28.98
8.14
30.66
32.90
27
13.54
Gross margin%
20.99
22.45
23.24
20.73
17.81
19.05
20.22
19.70
19.02
18.79
3.35
19.05
19.96
90
10.77
Operating margin%
6.95
5.87
5.36
7.47
7.28
9.36
8.29
8.88
7.39
6.29
18.59
8.29
7.34
21
9.09
Net margin%
0.40
1.47
0.40
0.40
3.15
0.57
1.25
2.30
0.40
1.09
11.30
1.09
0.83
64
25.39
P/E ratio (avg)x
56.26
58.82
70.38
84.69
89.42
99.10
106.0
128.8
131.3
139.3
13.57
128.8
94.26
50
11.08
EV/EBITx
18.13
21.59
24.40
26.57
30.41
36.18
36.52
40.54
47.32
53.72
25.73
40.54
33.29
67
28.57
FCF yield (avg)%
27.04
26.71
29.35
26.66
24.59
23.51
20.63
22.61
25.22
26.14
15.73
23.51
25.68
16
25.54
FCF margin%
20.73
20.34
18.07
19.99
19.11
21.87
24.11
24.29
24.67
26.14
27.55
24.29
21.30
77
0.815
FCF / Net incomex
2.530
2.600
2.738
2.858
3.464
4.028
4.685
4.850
5.530
5.521
0.539
4.850
3.746
10
18.21
ROIC%
0.40
0.90
1.77
0.43
0.40
0.40
0.40
0.40
1.97
3.29
19.55
0.40
0.41
20
17.35
Return on equity%
27.61
28.83
31.82
31.46
32.71
31.68
29.50
31.73
32.32
30.57
12.64
31.68
31.57
43
12.54
Return on assets%
24.76
26.03
23.19
22.21
25.00
26.59
24.30
24.83
23.99
26.08
26.69
24.83
24.79
80
0.08
EPS$
0.19
0.22
0.23
0.27
0.27
0.28
0.30
0.34
0.39
0.43
0.09
9.60%
8.25%
—
27.49
EPS growth%
11.06
9.78
9.04
11.36
14.06
16.06
18.35
17.11
20.09
22.63
17.58
18.35
15.06
76
0.09
Bookvalue per sh$
0.12
0.11
0.10
0.10
0.10
0.11
0.12
0.11
0.10
0.09
0.11
(2.71%)
(3.04%)
—
0.13
FCF per share$
0.11
0.10
0.11
0.11
0.12
0.12
0.12
0.12
0.12
0.12
0.04
0.54%
1.34%
—
0.10
Dividend per sh$
0.25
0.27
0.30
0.32
0.35
0.41
0.48
0.53
0.63
0.71
0.08
15.27%
10.96%
—
29.42
Div yield (avg)%
13.09
13.93
13.77
11.14
8.61
10.83
13.14
12.53
15.08
17.51
23.17
13.14
13.12
25
8.31
Payout ratio%
9.07
8.83
7.09
7.11
4.50
7.35
5.56
3.33
3.77
6.70
5.66
5.56
6.90
51
0.672
Shares (diluted)B
0.762
0.783
0.798
0.906
0.889
0.909
0.958
0.949
1.021
1.024
0.668
2.87%
3.06%
80
15.84
Buyback yield%
20.44
23.38
23.07
22.67
24.61
26.40
26.41
27.87
25.44
27.01
8.80
26.41
25.03
8
1.505
D/E ratiox
0.485
0.489
0.470
0.475
0.521
0.498
0.512
0.542
0.529
0.610
1.452
0.529
0.505
74
272.7
Enterprise value$M
220.1
219.7
227.7
239.7
280.1
267.4
261.8
250.0
243.3
273.8
241.0
(0.45%)
2.75%
18
98.12
LT debt$M
100.9
88.78
99.24
89.90
94.04
97.89
91.31
98.35
103.1
94.81
43.42
0.16%
0.33%
76
Revenue
$222.9M
3.14%
1.00×
Cost of revenue
$129.0M
2.98%
0.98×
Operating expenses
$42.41M
2.75%
0.96×
Goodwill & intangibles
16.67%