251.4
Revenue$M
206.8
223.8
238.4
260.5
280.7
309.2
336.4
373.7
398.3
425.5
278.2
8.67%
8.56%
70
29.19
Revenue growth%
20.47
19.65
19.96
17.85
16.90
16.70
14.89
14.18
11.27
13.44
8.58
14.18
16.80
24
14.28
Gross margin%
17.91
15.79
16.69
16.01
17.55
17.77
14.95
15.29
13.12
15.70
7.98
15.29
15.90
22
25.02
Operating margin%
27.19
26.41
24.90
24.79
25.17
25.93
25.65
27.88
29.27
29.11
15.70
27.88
26.17
46
3.51
Net margin%
8.71
11.05
10.38
9.35
9.63
9.03
11.38
9.82
7.33
5.40
7.29
9.03
9.49
62
17.13
P/E ratio (avg)x
18.01
20.30
21.87
22.55
22.51
21.37
23.59
23.29
25.15
25.23
30.28
23.59
22.53
67
20.96
EV/EBITx
48.56
53.50
52.99
52.55
56.59
60.63
70.34
78.59
90.73
108.9
20.81
78.59
58.61
51
19.77
FCF yield (avg)%
16.95
14.44
16.69
19.65
22.58
21.23
20.69
19.45
20.06
22.20
9.27
20.69
19.86
47
10.38
FCF margin%
24.69
24.90
24.64
22.96
25.38
26.26
25.15
25.36
24.94
27.42
19.48
25.36
25.05
75
0.821
FCF / Net incomex
1.522
1.546
1.667
1.464
1.549
1.409
1.372
1.180
1.125
1.028
0.950
1.180
1.437
80
4.91
ROIC%
21.80
22.93
22.17
22.98
24.57
26.33
26.36
23.72
21.05
18.65
21.67
23.72
22.96
13
20.61
Return on equity%
3.10
5.95
3.18
5.17
7.45
8.64
11.13
13.09
10.77
10.76
27.09
10.77
8.05
22
12.76
Return on assets%
28.36
26.85
28.41
27.52
24.67
22.19
22.33
19.48
17.47
17.78
23.17
19.48
23.50
43
0.24
EPS$
0.48
0.44
0.45
0.45
0.41
0.37
0.38
0.40
0.37
0.38
0.26
(1.34%)
(1.89%)
—
10.80
EPS growth%
14.70
12.20
12.10
10.01
12.70
15.02
16.42
17.18
15.27
13.13
26.58
15.27
13.91
65
0.44
Bookvalue per sh$
0.23
0.20
0.18
0.16
0.16
0.17
0.18
0.17
0.16
0.16
0.32
(0.01%)
(3.44%)
—
0.34
FCF per share$
0.32
0.34
0.34
0.38
0.38
0.43
0.48
0.50
0.48
0.49
0.44
5.33%
4.00%
—
0.13
Dividend per sh$
0.21
0.18
0.19
0.20
0.19
0.17
0.17
0.16
0.18
0.18
0.52
(0.50%)
(1.90%)
—
4.94
Div yield (avg)%
27.05
28.60
28.99
27.79
27.48
26.66
27.57
25.46
27.78
25.85
2.38
26.66
27.53
65
16.68
Payout ratio%
14.14
14.52
13.89
15.50
18.43
18.99
16.67
14.10
14.75
15.71
15.55
15.71
15.13
52
932.9
Shares (diluted)M
855.5
907.8
851.2
766.5
772.5
762.5
667.7
683.9
688.9
623.3
960.1
(4.20%)
(3.53%)
20
13.72
Buyback yield%
15.59
17.40
15.32
14.67
11.98
10.37
7.80
6.23
8.96
10.47
11.64
8.96
11.22
38
1.395
D/E ratiox
1.529
1.502
1.320
1.449
1.441
1.385
1.407
1.490
1.332
1.420
1.218
1.407
1.431
93
74.60
Enterprise value$M
126.8
138.3
136.5
135.1
122.8
121.3
129.9
118.4
126.3
115.3
383.1
(1.26%)
(0.17%)
26
23.54
LT debt$M
126.8
126.0
136.8
150.2
153.3
141.8
132.5
144.2
147.4
149.0
243.8
(0.57%)
1.34%
63
Revenue
$425.5M
8.56%
1.00×
Cost of revenue
$258.8M
8.65%
1.01×
Operating expenses
$82.00M
8.30%
0.98×
Goodwill & intangibles
18.89%
Property and equipment
16.38%