236.4
Revenue$M
112.6
120.8
128.7
137.9
147.1
154.5
164.3
177.6
189.0
198.9
248.1
6.22%
6.39%
88
24.31
Revenue growth%
3.19
1.25
1.50
2.54
5.29
3.30
3.12
5.19
7.85
10.05
5.97
5.19
3.25
17
28.62
Gross margin%
21.19
20.88
23.80
23.63
26.12
28.87
31.80
30.17
32.74
34.66
25.13
31.80
27.50
11
9.00
Operating margin%
14.81
16.61
16.15
13.49
15.32
16.98
19.04
16.55
19.05
19.24
24.93
19.04
16.58
28
11.43
Net margin%
15.86
17.29
18.77
17.24
15.58
17.77
17.40
19.69
17.54
20.43
17.22
17.77
17.47
30
22.63
P/E ratio (avg)x
49.30
47.57
55.14
56.77
58.49
64.63
76.25
76.57
85.26
83.38
18.77
76.57
61.56
78
11.16
EV/EBITx
56.85
60.61
72.09
81.42
92.64
96.64
107.3
128.1
130.5
134.4
30.73
128.1
94.64
33
27.25
FCF yield (avg)%
13.25
16.02
16.01
15.33
15.12
13.97
16.90
16.65
17.46
16.01
27.29
16.65
16.01
27
28.92
FCF margin%
18.41
17.46
16.82
15.47
13.85
12.82
11.08
11.67
13.47
14.90
24.72
12.82
14.37
39
1.475
FCF / Net incomex
0.520
0.496
0.496
0.522
0.488
0.441
0.462
0.467
0.418
0.425
0.342
0.441
0.478
89
14.30
ROIC%
14.16
14.22
13.86
15.48
12.60
10.40
8.72
7.56
7.98
6.81
21.38
7.98
11.50
84
19.30
Return on equity%
25.98
25.85
25.08
24.24
25.61
25.92
24.10
24.82
22.71
23.93
14.33
24.10
24.95
67
23.43
Return on assets%
28.14
28.93
31.19
31.11
29.77
29.97
29.77
31.55
32.09
31.59
29.82
31.55
30.54
25
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
3.47%
4.03%
—
22.37
EPS growth%
24.50
22.87
25.51
25.12
22.24
20.39
20.89
20.56
21.70
23.43
10.93
20.89
22.55
44
0.02
Bookvalue per sh$
0.04
0.05
0.05
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(2.69%)
(2.98%)
—
0.04
FCF per share$
0.09
0.09
0.09
0.10
0.12
0.12
0.14
0.16
0.19
0.19
0.05
9.77%
8.31%
—
0.03
Dividend per sh$
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.08
8.82%
9.20%
—
2.31
Div yield (avg)%
26.18
27.15
26.43
28.12
30.74
32.59
29.92
30.77
29.85
30.20
14.40
30.20
29.89
23
5.04
Payout ratio%
6.11
6.39
8.60
6.30
6.46
5.78
3.15
2.25
3.11
4.52
17.56
3.15
5.94
87
1.426
Shares (diluted)B
1.300
1.289
1.171
1.203
1.247
1.178
1.119
1.234
1.159
1.053
1.470
(3.32%)
(2.25%)
80
4.41
Buyback yield%
26.78
24.97
25.34
23.50
21.73
19.24
20.08
20.40
21.23
19.02
11.25
20.08
21.48
92
0.297
D/E ratiox
0.609
0.632
0.624
0.739
0.755
0.902
1.020
1.176
1.422
1.415
1.646
1.176
0.828
28
250.3
Enterprise value$M
22.35
23.64
25.07
26.70
27.06
23.75
20.62
22.36
23.15
21.20
186.2
(4.77%)
(0.27%)
22
159.9
LT debt$M
240.8
216.9
204.5
204.2
208.3
210.8
188.1
180.6
170.7
157.2
61.88
(5.48%)
(3.00%)
83
Revenue
$198.9M
6.39%
1.00×
Cost of revenue
$90.10M
6.06%
0.97×
Operating expenses
$43.59M
6.29%
0.99×