589.3
Revenue$M
515.4
508.7
519.3
529.3
520.9
528.3
532.9
544.6
535.1
531.8
654.5
0.41%
0.44%
15
2.49
Revenue growth%
33.82
32.09
34.84
31.94
32.66
31.58
31.27
28.35
26.02
24.51
10.60
28.35
31.76
21
8.62
Gross margin%
4.69
4.65
2.14
4.21
6.24
5.38
6.24
7.32
8.86
7.31
9.68
7.31
5.81
51
24.06
Operating margin%
18.11
16.44
14.37
14.82
14.02
13.97
13.39
13.06
11.03
9.51
5.75
13.06
13.99
75
5.99
Net margin%
18.07
18.10
18.90
21.68
24.47
22.37
25.37
25.26
26.94
27.93
5.43
25.37
23.42
45
26.72
P/E ratio (avg)x
7.221
7.344
8.007
7.557
7.676
6.954
6.802
6.803
7.038
7.460
30.45
6.954
7.283
27
11.73
EV/EBITx
29.03
32.40
31.75
34.56
36.74
35.89
35.77
37.65
39.34
44.65
32.32
37.65
35.83
79
24.08
FCF yield (avg)%
3.35
1.11
1.67
2.63
4.88
3.21
2.97
2.72
4.73
2.72
17.52
2.97
2.85
44
27.14
FCF margin%
5.08
4.14
1.96
0.40
0.40
1.70
3.68
3.83
6.24
6.17
25.08
3.83
3.75
20
0.508
FCF / Net incomex
1.091
1.137
1.125
1.001
0.903
0.866
0.836
0.834
0.823
0.756
0.203
0.834
0.884
49
28.87
ROIC%
7.81
7.42
6.03
4.42
2.39
0.97
3.80
3.85
3.14
3.71
3.86
3.71
3.82
84
4.15
Return on equity%
24.23
23.12
22.42
19.89
16.92
16.53
14.53
15.77
13.93
15.65
5.83
15.65
16.72
67
19.77
Return on assets%
12.86
12.85
13.72
11.19
13.36
14.87
13.41
15.64
17.70
19.76
7.87
15.64
13.57
41
0.03
EPS$
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.05
0.04
0.04
0.03
(2.47%)
(0.74%)
—
12.71
EPS growth%
20.60
20.36
22.44
22.73
23.21
24.71
24.50
23.04
24.69
24.77
12.59
24.69
23.13
87
0.15
Bookvalue per sh$
0.06
0.06
0.07
0.08
0.09
0.09
0.08
0.08
0.07
0.08
0.07
(2.71%)
1.85%
—
0.16
FCF per share$
0.24
0.26
0.28
0.28
0.31
0.33
0.34
0.36
0.41
0.39
0.10
4.59%
4.83%
—
0.03
Dividend per sh$
0.06
0.07
0.07
0.08
0.08
0.07
0.08
0.09
0.09
0.10
0.15
5.05%
4.78%
—
29.22
Div yield (avg)%
27.11
28.88
26.89
28.00
27.50
27.54
29.07
27.22
27.48
28.40
27.88
27.54
27.52
24
17.97
Payout ratio%
9.70
11.96
11.92
9.99
7.93
9.16
11.08
10.52
10.40
11.31
4.09
10.52
10.46
26
1.964
Shares (diluted)B
2.204
2.122
1.931
2.054
2.001
1.845
1.854
1.824
1.689
1.849
1.957
(1.57%)
(2.83%)
28
18.03
Buyback yield%
0.40
0.40
0.82
0.40
2.16
0.47
2.62
2.56
2.21
3.87
24.29
2.56
1.49
91
0.144
D/E ratiox
1.414
1.409
1.477
1.335
1.342
1.381
1.461
1.342
1.229
1.298
1.506
1.342
1.362
33
176.2
Enterprise value$M
225.3
192.3
191.0
163.0
164.1
174.9
169.7
175.6
189.0
166.3
460.1
0.26%
(4.51%)
61
140.7
LT debt$M
292.4
326.5
357.0
391.5
409.5
476.0
517.7
508.9
542.6
547.7
653.0
5.99%
7.00%
21
Revenue
$531.8M
0.44%
1.00×
Cost of revenue
$296.7M
0.38%
0.99×
Operating expenses
$81.51M
0.74%
1.03×
Property and equipment
19.27%