367.9
Revenue$M
481.7
496.2
498.1
512.8
515.6
536.2
560.0
564.7
594.0
602.2
394.0
3.16%
2.43%
81
19.61
Revenue growth%
22.40
22.85
21.20
23.29
25.27
24.45
22.05
22.86
21.85
23.54
22.02
22.86
22.85
69
11.96
Gross margin%
7.06
9.54
11.02
9.40
9.43
8.61
7.32
8.58
9.53
10.47
29.72
8.61
9.41
43
13.87
Operating margin%
6.32
6.43
5.86
8.26
9.70
9.18
9.01
6.99
8.30
5.75
9.10
8.30
7.63
38
8.54
Net margin%
9.95
12.94
10.43
7.54
4.63
3.05
3.78
1.83
0.40
0.95
13.91
1.83
4.20
72
11.32
P/E ratio (avg)x
42.82
49.88
51.19
49.33
57.89
69.27
71.67
80.79
94.37
111.9
16.91
80.79
63.58
90
29.53
EV/EBITx
43.31
45.52
45.60
47.26
47.62
47.47
44.53
47.01
53.47
55.87
29.60
47.47
47.13
31
26.17
FCF yield (avg)%
27.98
25.61
22.98
23.02
22.87
25.00
22.68
23.05
22.41
23.50
23.79
23.05
23.03
81
17.14
FCF margin%
0.40
0.40
0.40
3.04
1.06
1.49
0.40
3.14
3.24
1.01
17.41
1.49
1.04
24
1.157
FCF / Net incomex
1.281
1.244
1.246
1.282
1.310
1.445
1.437
1.393
1.380
1.550
1.280
1.437
1.345
22
29.81
ROIC%
0.40
0.40
0.40
3.16
1.42
1.38
0.56
2.28
2.14
0.51
12.18
1.38
0.97
43
18.68
Return on equity%
11.36
9.79
8.28
8.30
8.53
6.12
5.91
7.69
6.42
3.85
13.09
6.12
7.99
71
12.13
Return on assets%
30.01
29.32
29.20
30.88
27.99
25.46
24.03
23.93
23.88
23.42
27.40
23.93
26.72
80
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
10.19%
8.99%
—
12.43
EPS growth%
21.52
18.85
18.41
19.61
19.38
17.34
16.17
17.23
15.44
15.23
19.49
16.17
17.87
26
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.02
6.06%
7.09%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.68%
(0.28%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.17%
0.90%
—
21.51
Div yield (avg)%
10.25
7.40
4.60
3.45
5.07
3.50
5.82
3.67
6.12
3.31
12.11
3.67
4.83
59
26.98
Payout ratio%
13.49
10.67
12.91
14.51
12.53
12.33
13.96
14.48
16.75
16.36
13.45
14.48
13.73
20
7.776
Shares (diluted)B
7.076
6.414
6.139
5.722
6.333
6.741
5.992
5.794
6.291
6.779
8.210
1.37%
0.61%
10
8.30
Buyback yield%
10.76
8.19
9.19
10.05
9.30
8.71
7.00
6.07
6.09
8.92
25.79
7.00
8.82
38
1.716
D/E ratiox
0.887
0.807
0.866
0.770
0.827
0.833
0.777
0.746
0.657
0.651
0.198
0.746
0.792
92
324.4
Enterprise value$M
278.2
278.5
256.3
278.4
251.5
240.7
230.6
216.8
234.0
260.1
217.5
0.68%
0.48%
92
210.6
LT debt$M
48.19
50.90
45.14
45.73
45.21
38.83
34.52
32.84
30.44
32.81
171.9
(6.21%)
(5.22%)
69
Revenue
$602.2M
2.43%
1.00×
Cost of revenue
$421.6M
2.43%
1.00×
Operating expenses
$107.7M
2.41%
1.00×
Spread over hurdle
11.29%