177.6
Revenue$M
117.3
122.0
127.7
132.1
134.0
141.3
145.4
152.0
157.3
164.1
196.3
4.13%
3.56%
6
2.21
Revenue growth%
22.27
25.21
24.75
23.84
22.73
25.68
24.87
25.17
26.02
27.60
19.32
25.68
25.02
79
29.32
Gross margin%
18.08
18.23
21.12
20.90
22.91
20.25
19.90
22.49
21.69
20.34
14.59
20.34
20.62
22
2.27
Operating margin%
19.80
17.63
16.03
14.04
13.26
10.58
9.41
9.87
11.41
8.57
16.14
9.87
12.33
73
28.82
Net margin%
10.90
11.34
13.44
10.83
12.62
11.53
8.54
7.15
9.58
10.45
10.45
9.58
10.86
86
10.68
P/E ratio (avg)x
19.62
19.94
20.72
18.32
18.45
18.54
20.44
21.39
21.42
19.14
6.622
20.44
19.78
81
13.67
EV/EBITx
27.50
28.78
28.16
29.48
30.62
28.90
27.89
26.61
26.67
26.25
32.57
26.67
28.03
11
22.90
FCF yield (avg)%
3.51
1.27
1.19
3.78
6.31
7.64
7.44
7.43
7.61
7.14
22.69
7.44
6.72
35
28.11
FCF margin%
8.74
9.49
8.26
11.16
13.58
12.08
12.56
13.65
10.98
11.07
9.99
12.08
11.12
75
0.975
FCF / Net incomex
2.663
2.973
3.196
3.259
3.566
4.195
4.634
5.538
6.255
6.900
0.637
5.538
3.881
28
17.41
ROIC%
22.39
22.94
23.95
21.03
21.88
22.20
20.58
22.38
19.59
21.40
26.13
21.40
22.04
14
19.77
Return on equity%
7.96
5.02
5.11
7.53
6.35
7.10
9.76
7.89
7.33
4.93
14.43
7.33
7.21
81
6.63
Return on assets%
14.50
14.92
12.37
11.61
12.89
13.85
13.60
16.27
18.14
16.47
15.50
16.27
14.17
68
0.08
EPS$
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.06
0.06
0.07
0.09
(0.39%)
0.53%
—
21.78
EPS growth%
3.63
4.56
6.53
8.90
6.96
6.27
5.26
6.28
8.94
7.03
28.09
6.28
6.41
19
0.05
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.10
(1.05%)
(2.65%)
—
0.11
FCF per share$
0.10
0.09
0.09
0.09
0.09
0.09
0.10
0.09
0.09
0.09
0.03
0.14%
(0.28%)
—
0.02
Dividend per sh$
0.15
0.18
0.20
0.23
0.23
0.26
0.26
0.27
0.31
0.35
0.04
8.83%
9.41%
—
23.16
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.24
4.76
7.05
29.32
3.24
0.40
69
19.61
Payout ratio%
27.97
25.72
25.16
25.99
28.97
26.66
24.73
27.13
25.15
23.40
23.79
25.15
25.85
21
0.815
Shares (diluted)B
0.846
0.874
0.889
0.934
0.935
0.930
1.037
1.083
1.194
1.258
0.843
6.13%
4.29%
18
23.79
Buyback yield%
25.00
25.06
25.52
26.16
28.97
26.02
23.80
20.87
21.00
21.17
29.28
21.17
25.03
14
1.468
D/E ratiox
0.896
0.925
1.010
1.127
1.106
1.052
1.124
1.323
1.459
1.693
0.934
1.323
1.115
87
142.8
Enterprise value$M
144.1
168.0
172.4
167.9
171.7
177.5
189.2
207.1
243.2
280.5
53.48
10.31%
7.46%
72
131.6
LT debt$M
64.30
76.81
83.26
81.67
80.34
81.01
97.61
108.2
113.0
120.9
157.4
8.52%
8.32%
83
Revenue
$164.1M
3.56%
1.00×
Cost of revenue
$82.90M
3.32%
0.98×
Operating expenses
$28.46M
3.59%
1.00×
Goodwill & intangibles
15.42%