453.0
Revenue$M
256.1
277.8
299.6
312.7
333.3
348.0
370.8
386.4
401.0
416.9
469.2
4.58%
5.78%
79
8.96
Revenue growth%
5.51
6.52
5.54
4.31
3.63
1.47
3.38
2.07
1.21
0.40
7.12
1.47
3.51
31
22.52
Gross margin%
3.94
5.21
4.73
5.29
7.24
5.66
7.65
7.34
7.96
5.54
20.05
7.34
5.60
49
25.71
Operating margin%
25.18
25.22
24.91
24.01
26.19
27.39
25.88
27.53
30.11
31.07
16.41
27.53
26.03
71
12.69
Net margin%
11.04
10.68
9.90
11.05
11.83
11.22
9.67
12.39
10.76
10.67
26.95
10.76
10.90
66
24.52
P/E ratio (avg)x
30.45
29.23
26.76
28.76
31.52
31.16
34.70
31.88
34.36
31.75
20.21
31.88
31.34
10
19.30
EV/EBITx
13.09
12.45
13.78
13.57
12.28
12.51
11.84
11.47
11.76
11.77
22.33
11.77
12.36
36
18.15
FCF yield (avg)%
9.93
8.89
7.66
9.33
9.59
6.98
9.26
8.04
8.31
10.74
15.70
8.31
9.08
30
5.86
FCF margin%
3.08
3.97
4.95
5.04
6.11
5.64
7.91
7.35
9.65
12.33
10.84
7.91
5.88
55
1.186
FCF / Net incomex
0.863
0.757
0.823
0.887
0.868
0.780
0.830
0.718
0.758
0.746
0.558
0.758
0.802
17
11.84
ROIC%
18.72
17.15
18.40
19.72
20.46
19.70
19.80
22.53
24.45
21.56
3.40
21.56
19.76
88
3.40
Return on equity%
6.26
6.66
5.07
6.74
9.65
10.74
12.73
11.24
12.27
13.42
20.84
12.27
10.19
46
20.22
Return on assets%
0.51
2.30
0.40
0.40
0.40
3.31
4.39
6.94
8.01
9.08
24.53
6.94
2.80
88
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
6.36%
7.29%
—
10.83
EPS growth%
21.47
19.86
21.16
21.92
21.97
22.12
20.06
21.46
20.17
18.75
12.74
20.17
21.31
74
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
(1.69%)
(1.11%)
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.21%)
(2.11%)
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
5.91%
4.62%
—
21.83
Div yield (avg)%
22.39
24.81
21.94
23.89
25.08
23.44
21.48
24.43
22.45
19.81
28.18
22.45
22.94
14
17.95
Payout ratio%
22.91
21.86
22.61
20.45
18.95
16.03
15.65
18.55
20.28
22.47
23.75
18.55
20.36
38
5.794
Shares (diluted)B
4.561
4.222
4.637
4.161
4.119
4.140
4.521
4.815
4.544
4.994
5.901
3.93%
0.21%
78
27.41
Buyback yield%
14.83
12.80
11.65
12.24
13.56
11.70
9.71
9.24
8.57
6.09
22.81
9.24
11.68
22
0.649
D/E ratiox
0.350
0.381
0.384
0.439
0.446
0.432
0.460
0.479
0.470
0.522
1.522
0.470
0.443
25
364.6
Enterprise value$M
277.8
300.8
328.6
370.0
371.3
420.7
408.4
373.9
415.2
453.8
49.05
4.09%
4.47%
42
106.3
LT debt$M
452.5
520.7
533.8
586.6
652.9
667.1
704.7
783.5
791.7
851.9
456.6
5.46%
6.28%
15
Revenue
$416.9M
5.78%
1.00×
Cost of revenue
$236.8M
5.73%
0.99×
Operating expenses
$61.49M
6.27%
1.05×
Goodwill & intangibles
19.68%
Spread over hurdle
(0.35%)