251.3
Revenue$M
264.5
287.2
310.6
342.8
375.8
408.4
435.9
468.3
512.9
275.0
280.1
8.39%
8.64%
45
8.59
Revenue growth%
20.10
17.77
17.23
14.53
14.13
16.11
18.32
17.98
16.93
17.33
21.54
16.93
17.50
78
25.52
Gross margin%
12.36
9.62
7.97
8.82
5.88
5.13
3.80
2.46
2.07
24.28
16.40
3.80
6.92
56
25.47
Operating margin%
27.56
28.22
28.75
26.12
24.77
26.35
25.45
26.66
25.19
7.46
5.30
25.45
26.34
30
9.26
Net margin%
5.99
3.05
2.52
1.79
2.72
5.58
4.07
6.46
5.73
8.52
28.42
5.58
4.83
91
9.767
P/E ratio (avg)x
7.105
8.029
8.983
10.22
9.408
9.179
10.02
9.489
9.572
10.01
6.709
9.489
9.294
58
35.21
EV/EBITx
32.03
28.78
29.44
31.35
29.26
31.31
34.56
33.72
31.28
26.20
36.51
31.31
31.33
85
22.04
FCF yield (avg)%
22.58
22.78
24.33
25.30
23.01
22.75
23.68
23.78
26.77
23.65
11.41
23.68
23.71
90
20.90
FCF margin%
19.87
17.91
16.28
18.35
15.36
16.08
18.91
19.37
17.29
6.82
14.85
17.29
18.13
87
1.008
FCF / Net incomex
0.647
0.623
0.589
0.558
0.523
0.526
0.575
0.596
0.591
1.227
1.065
0.575
0.590
61
6.95
ROIC%
2.74
5.72
6.62
9.45
9.54
8.20
7.40
4.49
4.06
6.22
3.61
7.40
6.17
86
6.77
Return on equity%
15.89
16.17
15.55
18.09
18.84
18.70
16.87
14.87
16.00
26.90
12.97
16.87
16.52
57
23.31
Return on assets%
11.52
9.99
12.41
12.82
12.80
9.90
12.12
10.37
10.40
27.71
8.70
10.40
10.96
21
0.16
EPS$
0.45
0.46
0.46
0.45
0.46
0.48
0.54
0.55
0.64
0.16
0.16
7.25%
4.15%
—
29.21
EPS growth%
1.39
2.06
4.61
7.59
8.79
11.09
10.28
11.12
10.59
3.17
17.24
10.59
8.19
22
0.13
Bookvalue per sh$
0.15
0.14
0.15
0.15
0.13
0.12
0.11
0.11
0.11
0.29
0.06
(5.14%)
(3.91%)
—
0.31
FCF per share$
0.18
0.19
0.21
0.21
0.19
0.20
0.19
0.21
0.22
0.25
0.15
0.79%
2.80%
—
0.10
Dividend per sh$
0.23
0.20
0.19
0.17
0.17
0.16
0.13
0.12
0.11
0.36
0.14
(9.17%)
(7.91%)
—
19.08
Div yield (avg)%
1.50
4.23
5.51
2.87
3.12
3.47
2.07
0.40
1.49
13.30
17.64
2.07
2.47
79
24.06
Payout ratio%
6.75
7.29
8.71
8.55
11.13
8.51
7.23
9.97
11.63
8.40
10.51
9.97
8.53
36
1.314
Shares (diluted)B
1.261
1.093
1.011
1.061
1.053
1.149
1.221
1.260
1.135
1.302
1.267
1.35%
(0.13%)
37
17.33
Buyback yield%
25.57
26.25
28.21
28.57
29.10
31.01
28.56
27.94
26.72
8.34
7.35
28.56
28.08
37
1.056
D/E ratiox
1.800
1.997
2.390
2.717
2.700
2.943
3.373
3.861
3.857
0.726
0.316
3.373
2.708
61
366.4
Enterprise value$M
394.1
347.6
367.6
344.3
352.1
323.0
323.4
340.0
339.5
571.0
164.6
(0.28%)
(1.32%)
34
0.197
LT debt$B
0.659
0.663
0.751
0.870
0.982
1.076
1.251
1.213
1.340
0.191
0.250
9.01%
9.30%
91
Revenue
$512.9M
8.64%
1.00×
Cost of revenue
$350.6M
8.41%
0.98×
Operating expenses
$99.08M
9.28%
1.06×
Goodwill & intangibles
18.68%