253.0
Revenue$M
337.5
359.3
385.5
409.4
447.1
484.6
527.9
580.8
632.2
673.1
282.6
8.53%
8.13%
66
25.94
Revenue growth%
7.23
6.89
9.81
7.29
9.70
7.12
8.97
10.02
7.54
8.06
7.80
8.06
7.80
42
11.07
Gross margin%
28.04
29.72
32.37
32.53
34.98
34.55
32.92
30.45
31.86
31.20
13.33
31.86
32.12
72
2.55
Operating margin%
13.34
10.52
11.31
10.35
10.00
8.95
9.66
8.23
9.50
9.76
28.61
9.50
9.88
49
21.69
Net margin%
34.45
35.55
32.87
30.17
31.16
33.24
31.53
32.77
30.66
32.00
28.47
32.00
32.39
74
27.80
P/E ratio (avg)x
36.50
39.92
36.15
38.49
36.91
33.59
38.30
37.21
40.08
42.09
36.24
38.30
37.76
89
25.67
EV/EBITx
33.80
39.79
42.30
41.21
41.31
46.07
51.07
60.53
61.96
68.19
23.73
60.53
44.19
16
22.71
FCF yield (avg)%
6.49
4.38
4.32
3.78
3.89
1.51
0.40
0.40
2.15
0.40
28.74
0.40
2.96
83
8.50
FCF margin%
24.08
21.17
18.70
20.71
21.04
18.71
17.61
15.03
17.38
18.65
21.55
17.61
18.70
61
1.401
FCF / Net incomex
1.924
2.025
2.221
2.629
2.715
2.733
2.718
3.087
3.196
3.384
0.814
3.087
2.717
22
12.30
ROIC%
8.23
8.75
7.77
6.90
5.85
4.10
1.19
1.93
2.88
1.75
16.59
1.93
4.97
65
3.74
Return on equity%
20.51
17.65
19.37
19.20
21.57
19.89
21.06
23.26
20.69
19.88
17.88
20.69
20.20
87
10.27
Return on assets%
14.69
13.00
14.42
14.65
12.20
14.12
14.86
16.10
17.96
16.69
10.04
16.10
14.67
67
—
EPS$
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
—
4.54%
7.97%
—
6.57
EPS growth%
14.32
15.17
16.70
17.51
17.50
18.02
19.39
17.03
17.22
14.35
26.12
17.22
17.13
69
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.07%)
(1.86%)
—
0.03
FCF per share$
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(7.82%)
(6.93%)
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.52%
3.34%
—
14.64
Div yield (avg)%
3.47
4.63
5.12
6.75
9.32
10.69
10.66
11.11
13.30
13.39
3.14
11.11
9.99
36
4.73
Payout ratio%
5.14
2.56
0.40
0.40
0.40
0.40
0.40
0.51
3.03
2.79
10.85
0.51
0.46
71
21.69
Shares (diluted)B
23.20
22.37
23.03
21.27
22.49
21.98
21.53
22.37
24.54
24.82
21.51
2.00%
1.00%
92
15.26
Buyback yield%
17.70
17.67
18.18
20.18
18.58
16.28
14.61
12.95
10.66
9.47
21.24
12.95
16.98
24
0.771
D/E ratiox
0.858
0.861
0.842
0.878
0.791
0.848
0.872
0.885
0.782
0.745
1.705
0.848
0.853
83
207.1
Enterprise value$M
106.7
109.7
124.0
124.9
132.4
126.2
122.8
139.2
143.8
144.5
548.9
1.78%
3.03%
59
290.3
LT debt$M
160.9
182.5
201.5
215.5
217.3
215.6
242.6
231.2
229.8
240.7
131.5
2.07%
4.19%
92
Revenue
$673.1M
8.13%
1.00×
Cost of revenue
$343.0M
8.16%
1.00×
Operating expenses
$121.7M
8.88%
1.07×
Goodwill & intangibles
20.12%
Cash and investments
14.30%
Spread over hurdle
20.45%