48.62
Revenue$M
159.0
159.5
159.9
160.2
166.4
166.9
165.6
167.2
165.9
167.6
51.90
0.14%
0.54%
15
12.25
Revenue growth%
25.07
23.84
24.48
25.69
25.77
26.22
23.40
24.76
27.10
29.61
16.03
26.22
25.38
11
9.82
Gross margin%
23.00
24.39
24.05
23.67
24.12
23.09
21.71
23.25
20.86
20.69
4.43
21.71
23.17
7
8.57
Operating margin%
23.72
26.32
26.19
23.20
25.25
27.22
29.30
27.15
25.17
24.38
19.39
27.15
25.72
5
29.47
Net margin%
31.15
29.37
27.15
26.16
28.16
26.44
23.70
20.86
22.56
21.82
7.51
22.56
26.30
69
12.82
P/E ratio (avg)x
50.46
49.73
51.24
57.21
59.15
60.09
57.97
61.01
61.32
58.79
24.03
60.09
58.38
10
33.40
EV/EBITx
22.37
22.03
24.10
22.94
23.39
23.75
26.65
26.29
27.65
28.77
22.41
26.65
23.92
48
18.15
FCF yield (avg)%
25.06
24.92
26.51
24.93
24.85
23.11
23.31
22.42
25.22
22.71
7.28
23.11
24.88
24
29.02
FCF margin%
7.01
8.46
10.11
10.41
12.54
10.02
9.52
6.94
6.54
4.10
19.03
6.94
8.99
25
0.579
FCF / Net incomex
1.718
1.830
1.890
1.912
2.048
2.001
2.268
2.394
2.659
3.146
0.222
2.394
2.025
66
16.14
ROIC%
18.83
20.08
21.02
21.38
22.42
20.26
21.40
20.33
20.93
22.09
14.80
20.93
20.98
61
27.52
Return on equity%
9.51
12.07
14.62
17.41
19.07
16.35
18.21
17.31
18.88
20.84
14.39
18.21
17.36
64
28.82
Return on assets%
22.02
20.17
21.24
21.05
23.35
20.51
17.70
17.23
14.61
15.99
2.17
17.23
20.34
35
0.04
EPS$
0.10
0.11
0.10
0.11
0.11
0.11
0.11
0.12
0.13
0.13
0.04
2.96%
2.72%
—
17.01
EPS growth%
25.05
25.19
23.02
23.07
21.94
23.67
26.20
24.88
22.19
22.18
14.55
23.67
23.37
37
0.05
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
0.29%
(1.54%)
—
0.04
FCF per share$
0.09
0.10
0.11
0.10
0.11
0.10
0.11
0.12
0.13
0.13
0.05
3.07%
2.87%
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.08
(0.96%)
1.06%
—
2.84
Div yield (avg)%
24.20
23.75
26.75
24.18
22.65
19.71
17.31
17.62
14.64
15.33
21.73
17.31
21.18
13
29.23
Payout ratio%
17.56
17.01
16.00
13.68
16.56
15.03
16.10
16.62
16.68
18.31
24.37
16.62
16.59
8
2.409
Shares (diluted)B
2.192
2.316
2.242
2.011
2.148
2.420
2.514
2.700
2.953
2.846
2.438
5.79%
2.26%
18
10.42
Buyback yield%
3.73
5.30
5.58
5.39
5.05
5.16
2.55
3.20
3.05
5.51
18.97
3.20
5.11
72
1.028
D/E ratiox
1.271
1.331
1.374
1.554
1.772
1.897
1.941
1.863
1.766
1.788
0.792
1.863
1.769
64
73.82
Enterprise value$M
45.53
51.99
55.37
65.87
74.48
88.50
91.55
98.75
97.52
112.4
23.85
8.57%
10.88%
73
17.13
LT debt$M
101.2
121.4
130.5
131.6
136.4
142.1
171.7
204.5
219.1
247.6
33.07
12.66%
9.70%
10
Revenue
$167.6M
0.54%
1.00×
Cost of revenue
$113.9M
0.30%
0.98×
Operating expenses
$30.41M
1.33%
1.08×
Property and equipment
18.83%
Goodwill & intangibles
18.21%