119.5
Revenue$M
332.7
347.7
357.6
373.0
396.3
405.7
424.7
435.0
454.4
466.7
125.9
3.33%
4.02%
89
13.94
Revenue growth%
4.91
5.59
6.20
5.73
4.96
3.84
1.86
3.00
5.30
4.02
21.08
3.84
4.93
82
17.32
Gross margin%
6.69
7.81
6.21
6.01
3.23
5.60
6.05
8.24
8.34
9.79
24.93
8.24
6.45
35
20.30
Operating margin%
31.06
32.09
31.13
32.93
34.75
34.42
36.67
39.05
41.80
42.67
22.23
39.05
34.59
6
15.24
Net margin%
19.33
19.32
18.27
19.78
22.62
21.71
22.16
19.53
18.65
19.66
11.06
19.66
19.60
59
36.24
P/E ratio (avg)x
9.294
9.777
8.863
9.486
8.779
8.584
8.070
8.271
8.963
8.899
12.06
8.584
8.881
31
17.71
EV/EBITx
13.20
13.31
11.82
12.52
12.25
11.64
11.66
12.57
11.89
11.06
37.37
11.66
12.07
43
17.80
FCF yield (avg)%
19.13
18.55
20.90
21.97
20.77
18.11
15.91
14.40
14.03
15.60
19.99
15.60
18.33
78
16.31
FCF margin%
14.74
17.02
19.30
20.48
22.93
24.40
23.63
24.67
24.62
22.09
26.65
24.40
22.51
67
1.374
FCF / Net incomex
0.311
0.280
0.315
0.333
0.351
0.321
0.300
0.289
0.283
0.301
1.095
0.300
0.306
10
17.91
ROIC%
2.37
0.40
2.61
0.40
1.52
2.97
2.56
2.77
3.37
3.74
19.09
2.97
2.58
24
7.35
Return on equity%
31.82
33.41
33.10
32.21
30.51
27.54
28.21
30.47
30.83
29.98
23.09
29.98
30.67
59
19.00
Return on assets%
8.59
8.04
10.01
8.88
11.32
8.88
9.95
7.93
6.87
6.07
22.17
7.93
8.73
57
0.01
EPS$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.01
6.69%
4.36%
—
9.31
EPS growth%
14.32
14.80
13.81
12.54
12.51
12.18
14.66
16.29
15.31
17.69
28.31
15.31
14.49
20
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
1.51%
1.74%
—
0.02
FCF per share$
0.03
0.03
0.02
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.01
3.83%
0.72%
—
0.01
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.02
5.32%
3.45%
—
7.43
Div yield (avg)%
28.10
30.38
28.57
30.62
32.40
29.95
29.63
28.61
29.26
27.93
5.11
29.26
29.44
26
3.01
Payout ratio%
15.80
18.12
17.46
16.74
15.39
14.81
12.12
12.23
9.93
8.85
27.86
12.12
15.10
87
5.522
Shares (diluted)B
8.498
9.818
10.73
11.96
12.87
13.17
15.73
17.23
19.05
21.20
5.478
10.49%
10.28%
93
25.88
Buyback yield%
7.98
5.69
4.61
1.88
2.72
3.10
0.49
0.40
0.97
0.40
15.77
0.49
2.30
47
1.286
D/E ratiox
1.374
1.368
1.556
1.585
1.545
1.739
1.839
2.075
2.268
2.109
1.382
2.075
1.662
52
176.5
Enterprise value$M
201.4
217.8
207.6
192.2
180.9
197.8
203.1
184.6
184.4
182.5
261.2
0.18%
(1.29%)
39
109.2
LT debt$M
72.35
72.45
62.26
54.40
56.60
53.42
45.83
40.66
39.88
34.42
348.8
(9.47%)
(8.07%)
77
Revenue
$466.7M
4.02%
1.00×
Cost of revenue
$277.0M
4.08%
1.01×
Operating expenses
$73.00M
3.66%
0.97×