190.8
Revenue$M
664.0
681.7
674.0
662.9
653.5
658.4
665.9
660.4
673.8
687.4
203.5
1.02%
0.21%
71
23.91
Revenue growth%
16.80
15.04
17.24
14.39
15.02
12.75
11.66
14.58
14.17
15.88
20.67
14.17
14.80
77
22.84
Gross margin%
4.73
2.20
3.66
5.65
6.08
3.49
2.10
1.94
3.11
5.09
7.26
3.11
3.58
85
28.11
Operating margin%
19.68
19.22
22.13
23.52
22.10
22.51
24.28
24.97
22.92
25.16
28.62
24.28
22.72
57
14.68
Net margin%
14.94
12.65
10.91
9.88
7.53
6.01
7.97
8.50
8.17
5.65
18.16
7.97
8.33
31
26.72
P/E ratio (avg)x
28.25
26.26
24.25
25.13
23.47
26.48
28.92
28.70
29.45
32.09
7.160
28.92
27.36
20
13.06
EV/EBITx
14.24
13.67
14.40
14.05
13.68
14.78
14.00
12.37
11.70
12.75
19.11
12.75
13.84
54
25.36
FCF yield (avg)%
25.63
27.68
30.33
29.30
26.75
23.94
21.13
19.81
21.22
23.19
10.46
21.22
24.78
55
5.75
FCF margin%
6.76
6.74
4.54
5.26
4.63
6.73
3.78
2.96
4.43
4.70
10.90
4.43
4.67
45
1.032
FCF / Net incomex
1.165
1.281
1.422
1.482
1.578
1.580
1.457
1.333
1.224
1.306
0.201
1.333
1.377
6
10.84
ROIC%
17.95
15.87
17.83
19.76
19.13
22.01
23.35
23.44
20.84
22.03
7.47
22.03
20.30
8
22.58
Return on equity%
4.09
4.62
2.00
4.61
7.25
8.45
9.93
10.39
10.24
8.72
6.54
9.93
7.85
74
14.39
Return on assets%
24.38
23.50
24.30
23.58
25.74
23.29
23.91
21.59
24.29
23.97
4.54
23.91
23.94
80
0.21
EPS$
0.18
0.20
0.21
0.25
0.26
0.27
0.28
0.32
0.36
0.41
0.22
9.87%
10.48%
—
10.89
EPS growth%
17.52
20.08
18.52
18.77
20.09
18.25
15.73
15.94
17.98
19.84
7.54
17.98
18.38
49
0.14
Bookvalue per sh$
0.10
0.11
0.11
0.10
0.10
0.10
0.11
0.11
0.12
0.12
0.06
3.35%
1.24%
—
0.15
FCF per share$
0.11
0.10
0.09
0.08
0.08
0.09
0.10
0.09
0.09
0.09
0.12
2.49%
(3.11%)
—
0.07
Dividend per sh$
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.13
(7.05%)
(6.31%)
—
20.35
Div yield (avg)%
29.14
30.46
30.47
27.63
30.38
32.68
31.46
33.21
35.33
37.13
9.77
33.21
30.96
51
2.02
Payout ratio%
6.38
9.21
9.54
7.02
5.03
5.61
6.61
8.13
8.22
9.17
15.05
8.13
7.58
12
1.391
Shares (diluted)B
1.741
1.988
2.086
2.192
2.376
2.743
2.902
3.124
3.384
4.049
1.328
11.25%
8.58%
50
15.61
Buyback yield%
7.77
4.89
4.11
5.35
6.52
7.91
5.84
7.65
7.96
6.49
17.76
7.65
6.51
39
1.628
D/E ratiox
1.190
1.104
1.202
1.238
1.147
1.240
1.174
1.235
1.222
1.136
0.327
1.222
1.196
11
0.279
Enterprise value$B
0.362
0.411
0.489
0.578
0.585
0.695
0.833
0.939
0.919
1.074
0.106
12.93%
11.39%
50
0.472
LT debt$B
0.976
1.092
1.207
1.350
1.342
1.463
1.574
1.819
1.829
2.028
0.313
8.62%
8.07%
22
Revenue
$687.4M
0.21%
1.00×
Cost of revenue
$432.3M
0.39%
1.02×
Operating expenses
$105.7M
0.26%
1.01×
Goodwill & intangibles
15.09%
Spread over hurdle
(0.29%)