211.7
Revenue$M
242.5
245.9
251.1
258.6
265.7
265.9
276.4
289.5
295.7
295.6
233.1
2.15%
2.08%
81
8.10
Revenue growth%
22.17
21.69
21.92
22.18
21.94
22.38
25.36
28.10
26.82
27.19
18.45
26.82
22.28
21
17.11
Gross margin%
10.39
8.39
9.20
7.51
6.80
4.46
3.74
5.36
6.71
6.32
11.60
5.36
6.76
26
13.05
Operating margin%
20.93
18.61
21.25
22.40
24.79
26.11
26.64
24.15
21.16
18.75
22.59
24.15
21.83
37
19.12
Net margin%
17.45
15.07
14.10
12.03
9.56
11.45
9.14
11.02
8.96
7.87
19.83
9.14
11.24
20
9.015
P/E ratio (avg)x
40.94
43.61
42.14
47.64
54.80
64.87
68.43
80.31
89.57
87.39
15.35
80.31
59.83
90
24.84
EV/EBITx
34.36
35.33
35.80
41.74
46.90
46.08
50.13
53.16
51.47
58.50
15.12
51.47
46.49
90
5.98
FCF yield (avg)%
7.12
5.61
2.93
2.76
5.07
4.67
3.88
2.85
4.69
3.82
22.92
3.88
4.28
84
12.19
FCF margin%
6.58
5.48
7.43
10.12
13.07
15.68
16.44
16.74
19.68
17.98
27.97
16.74
14.37
42
0.307
FCF / Net incomex
0.659
0.626
0.732
0.724
0.771
0.777
0.758
0.766
0.807
0.821
0.528
0.777
0.762
50
18.10
ROIC%
15.58
17.63
18.52
17.18
18.83
17.23
15.13
14.19
13.35
16.09
12.49
15.13
16.64
43
11.67
Return on equity%
13.29
11.49
13.58
15.68
13.64
14.08
13.75
16.11
18.96
17.16
5.69
16.11
13.92
60
29.82
Return on assets%
6.16
5.51
6.33
5.62
7.74
4.82
2.13
1.57
1.39
3.59
27.74
2.13
5.17
30
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
2.70%
1.54%
—
5.13
EPS growth%
18.04
16.03
13.52
14.36
13.65
13.49
12.08
13.91
12.61
10.99
14.59
12.61
13.59
52
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
—
1.93%
1.70%
—
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
0.03
2.93%
2.42%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.43%
0.57%
—
21.93
Div yield (avg)%
0.40
0.40
0.40
2.10
4.42
6.09
3.83
5.77
5.46
4.07
6.71
5.46
3.95
34
7.36
Payout ratio%
25.44
27.10
26.04
27.53
28.21
29.46
27.28
28.72
29.71
30.10
6.25
29.46
27.87
82
7.473
Shares (diluted)B
8.854
9.975
10.30
10.57
10.03
9.482
9.343
9.352
10.95
10.71
7.461
1.31%
1.88%
91
3.24
Buyback yield%
26.95
25.16
26.31
25.98
26.03
27.79
29.18
27.84
29.25
29.56
28.39
29.18
27.37
83
1.178
D/E ratiox
1.055
1.027
0.942
0.875
0.803
0.736
0.842
0.966
1.114
1.081
1.108
0.966
0.954
60
185.7
Enterprise value$M
94.94
96.91
92.57
85.97
85.18
96.19
105.3
102.3
114.0
126.9
105.7
8.29%
3.29%
94
299.5
LT debt$M
29.23
32.36
35.25
36.57
38.84
43.21
41.40
40.02
41.83
44.01
107.8
2.53%
3.18%
39
Revenue
$295.6M
2.08%
1.00×
Cost of revenue
$149.8M
1.96%
0.99×
Operating expenses
$47.61M
2.13%
1.01×