111.3
Revenue$M
142.1
153.9
168.4
178.8
191.4
205.7
221.2
234.7
250.6
265.1
116.7
6.73%
7.47%
26
8.10
Revenue growth%
5.42
5.29
3.69
6.14
5.15
2.93
1.99
3.89
0.96
1.62
3.77
1.99
3.79
40
17.72
Gross margin%
23.50
24.05
25.69
26.28
25.62
27.16
24.76
27.43
29.68
31.27
6.10
27.43
25.99
53
14.34
Operating margin%
12.19
13.80
14.37
12.66
15.11
14.27
16.22
16.71
14.81
16.42
21.49
16.22
14.59
24
5.01
Net margin%
8.76
11.29
10.29
10.80
11.77
13.10
12.85
12.66
9.71
11.28
29.72
12.66
11.29
21
27.97
P/E ratio (avg)x
32.99
29.04
28.02
26.84
27.81
30.73
33.05
30.07
26.49
24.18
24.00
30.07
28.53
14
15.42
EV/EBITx
27.71
25.72
24.10
22.92
20.44
18.93
16.23
16.22
16.64
14.22
17.23
16.23
19.69
21
20.18
FCF yield (avg)%
26.26
27.52
26.75
28.82
28.73
31.35
32.65
30.66
31.35
31.00
11.84
31.35
29.74
12
28.88
FCF margin%
3.04
1.60
0.40
1.93
0.40
0.40
0.69
2.77
0.78
1.99
13.20
0.78
1.19
34
1.300
FCF / Net incomex
1.414
1.444
1.548
1.473
1.658
1.582
1.624
1.603
1.545
1.728
0.334
1.603
1.565
84
17.29
ROIC%
19.09
19.02
21.69
20.80
18.34
19.18
17.69
17.80
17.29
14.48
7.84
17.69
18.68
30
6.04
Return on equity%
17.89
17.66
15.69
12.77
13.95
11.45
12.89
15.74
13.46
10.97
3.19
12.89
13.71
47
7.82
Return on assets%
23.16
23.63
21.62
20.00
22.83
22.84
25.07
27.97
28.10
27.13
27.10
27.13
23.40
9
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.32%)
0.76%
—
25.48
EPS growth%
24.98
25.93
26.82
25.10
24.90
26.95
26.83
27.70
27.59
28.87
16.62
27.59
26.83
92
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
3.63%
3.78%
—
0.01
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
2.35%
4.32%
—
0.01
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
1.07%
2.19%
—
19.27
Div yield (avg)%
19.88
22.61
24.62
22.24
22.42
24.22
26.89
28.82
26.19
24.81
17.89
26.19
24.42
67
14.01
Payout ratio%
24.63
22.12
24.75
23.26
24.46
26.41
27.99
29.32
27.40
26.06
29.43
27.40
25.40
78
5.195
Shares (diluted)B
10.26
10.74
11.05
12.42
13.99
16.32
16.93
18.65
19.63
20.60
5.120
8.05%
8.89%
87
23.96
Buyback yield%
26.34
24.11
26.05
25.85
25.92
23.29
25.05
24.42
25.26
22.79
15.53
24.42
25.15
94
1.465
D/E ratiox
2.088
2.198
2.418
2.461
2.445
2.646
2.861
3.025
3.169
3.594
1.687
3.025
2.553
50
197.4
Enterprise value$M
173.6
175.6
200.7
218.9
213.4
240.0
221.1
246.2
274.2
268.9
198.8
4.73%
4.57%
20
201.3
LT debt$M
273.3
312.7
341.7
404.4
472.2
537.2
629.6
735.7
782.6
821.2
172.1
11.70%
11.24%
36
Revenue
$265.1M
7.47%
1.00×
Cost of revenue
$185.5M
7.47%
1.00×
Operating expenses
$50.89M
7.99%
1.05×
Spread over hurdle
(6.13%)